[AMEDIA] QoQ Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,200 2,440 3,390 3,577 3,964 3,700 4,001 -55.23% QoQ % -50.82% -28.02% -5.23% -9.76% 7.14% -7.52% - Horiz. % 29.99% 60.98% 84.73% 89.40% 99.08% 92.48% 100.00%
PBT -419 -973 -1,013 -69 -1,128 1,575 61 - QoQ % 56.94% 3.95% -1,368.12% 93.88% -171.62% 2,481.97% - Horiz. % -686.89% -1,595.08% -1,660.66% -113.11% -1,849.18% 2,581.97% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -419 -973 -1,013 -69 -1,128 1,575 61 - QoQ % 56.94% 3.95% -1,368.12% 93.88% -171.62% 2,481.97% - Horiz. % -686.89% -1,595.08% -1,660.66% -113.11% -1,849.18% 2,581.97% 100.00%
NP to SH -419 -973 -1,013 -69 -1,083 1,585 62 - QoQ % 56.94% 3.95% -1,368.12% 93.63% -168.33% 2,456.45% - Horiz. % -675.81% -1,569.35% -1,633.87% -111.29% -1,746.77% 2,556.45% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 1,619 3,413 4,403 3,646 5,092 2,125 3,940 -44.76% QoQ % -52.56% -22.48% 20.76% -28.40% 139.62% -46.07% - Horiz. % 41.09% 86.62% 111.75% 92.54% 129.24% 53.93% 100.00%
Net Worth -1,963 21,623 22,605 2,361,114 24,114 25,191 23,611 - QoQ % -109.08% -4.34% -99.04% 9,691.46% -4.28% 6.69% - Horiz. % -8.32% 91.58% 95.74% 10,000.00% 102.13% 106.69% 100.00%
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth -1,963 21,623 22,605 2,361,114 24,114 25,191 23,611 - QoQ % -109.08% -4.34% -99.04% 9,691.46% -4.28% 6.69% - Horiz. % -8.32% 91.58% 95.74% 10,000.00% 102.13% 106.69% 100.00%
NOSH 239,464 239,464 239,464 239,464 239,464 239,464 239,464 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -34.92 % -39.88 % -29.88 % -1.93 % -28.46 % 42.57 % 1.52 % - QoQ % 12.44% -33.47% -1,448.19% 93.22% -166.85% 2,700.66% - Horiz. % -2,297.37% -2,623.68% -1,965.79% -126.97% -1,872.37% 2,800.66% 100.00%
ROE 0.00 % -4.50 % -4.48 % 0.00 % -4.49 % 6.29 % 0.26 % - QoQ % 0.00% -0.45% 0.00% 0.00% -171.38% 2,319.23% - Horiz. % 0.00% -1,730.77% -1,723.08% 0.00% -1,726.92% 2,419.23% 100.00%
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 0.50 1.02 1.42 1.49 1.66 1.55 1.67 -55.28% QoQ % -50.98% -28.17% -4.70% -10.24% 7.10% -7.19% - Horiz. % 29.94% 61.08% 85.03% 89.22% 99.40% 92.81% 100.00%
EPS -0.17 -0.41 -0.42 -0.03 -0.45 0.66 0.03 - QoQ % 58.54% 2.38% -1,300.00% 93.33% -168.18% 2,100.00% - Horiz. % -566.67% -1,366.67% -1,400.00% -100.00% -1,500.00% 2,200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.0082 0.0903 0.0944 9.8600 0.1007 0.1052 0.0986 - QoQ % -109.08% -4.34% -99.04% 9,691.46% -4.28% 6.69% - Horiz. % -8.32% 91.58% 95.74% 10,000.00% 102.13% 106.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 311,302 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 0.39 0.78 1.09 1.15 1.27 1.19 1.29 -54.99% QoQ % -50.00% -28.44% -5.22% -9.45% 6.72% -7.75% - Horiz. % 30.23% 60.47% 84.50% 89.15% 98.45% 92.25% 100.00%
EPS -0.13 -0.31 -0.33 -0.02 -0.35 0.51 0.02 - QoQ % 58.06% 6.06% -1,550.00% 94.29% -168.63% 2,450.00% - Horiz. % -650.00% -1,550.00% -1,650.00% -100.00% -1,750.00% 2,550.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.0063 0.0695 0.0726 7.5846 0.0775 0.0809 0.0758 - QoQ % -109.06% -4.27% -99.04% 9,686.58% -4.20% 6.73% - Horiz. % -8.31% 91.69% 95.78% 10,006.07% 102.24% 106.73% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1550 0.1450 0.1300 0.0750 0.0950 0.0950 0.0900 -
P/RPS 30.93 14.23 9.18 5.02 5.74 6.15 5.39 220.87% QoQ % 117.36% 55.01% 82.87% -12.54% -6.67% 14.10% - Horiz. % 573.84% 264.01% 170.32% 93.14% 106.49% 114.10% 100.00%
P/EPS -88.58 -35.69 -30.73 -260.29 -21.01 14.35 347.61 - QoQ % -148.19% -16.14% 88.19% -1,138.89% -246.41% -95.87% - Horiz. % -25.48% -10.27% -8.84% -74.88% -6.04% 4.13% 100.00%
EY -1.13 -2.80 -3.25 -0.38 -4.76 6.97 0.29 - QoQ % 59.64% 13.85% -755.26% 92.02% -168.29% 2,303.45% - Horiz. % -389.66% -965.52% -1,120.69% -131.03% -1,641.38% 2,403.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 1.61 1.38 0.01 0.94 0.90 0.91 - QoQ % 0.00% 16.67% 13,700.00% -98.94% 4.44% -1.10% - Horiz. % 0.00% 176.92% 151.65% 1.10% 103.30% 98.90% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 25/10/19 28/02/19 19/11/18 13/08/18 21/05/18 26/02/18 20/11/17 -
Price 0.1350 0.1600 0.1400 0.0900 0.0900 0.0800 0.0900 -
P/RPS 26.94 15.70 9.89 6.03 5.44 5.18 5.39 192.62% QoQ % 71.59% 58.75% 64.01% 10.85% 5.02% -3.90% - Horiz. % 499.81% 291.28% 183.49% 111.87% 100.93% 96.10% 100.00%
P/EPS -77.15 -39.38 -33.09 -312.34 -19.90 12.09 347.61 - QoQ % -95.91% -19.01% 89.41% -1,469.55% -264.60% -96.52% - Horiz. % -22.19% -11.33% -9.52% -89.85% -5.72% 3.48% 100.00%
EY -1.30 -2.54 -3.02 -0.32 -5.03 8.27 0.29 - QoQ % 48.82% 15.89% -843.75% 93.64% -160.82% 2,751.72% - Horiz. % -448.28% -875.86% -1,041.38% -110.34% -1,734.48% 2,851.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 1.77 1.48 0.01 0.89 0.76 0.91 - QoQ % 0.00% 19.59% 14,700.00% -98.88% 17.11% -16.48% - Horiz. % 0.00% 194.51% 162.64% 1.10% 97.80% 83.52% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment