[AMEDIA] QoQ Quarter Result on 2022-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 3,011 2,337 2,796 4,131 3,574 4,144 3,471 -9.05% QoQ % 28.84% -16.42% -32.32% 15.58% -13.75% 19.39% - Horiz. % 86.75% 67.33% 80.55% 119.01% 102.97% 119.39% 100.00%
PBT 2,420 79 620 2,004 1,648 4,974 1,061 73.36% QoQ % 2,963.29% -87.26% -69.06% 21.60% -66.87% 368.80% - Horiz. % 228.09% 7.45% 58.44% 188.88% 155.33% 468.80% 100.00%
Tax -820 0 -208 -480 -139 -837 0 - QoQ % 0.00% 0.00% 56.67% -245.32% 83.39% 0.00% - Horiz. % 97.97% -0.00% 24.85% 57.35% 16.61% 100.00% -
NP 1,600 79 412 1,524 1,509 4,137 1,061 31.54% QoQ % 1,925.32% -80.83% -72.97% 0.99% -63.52% 289.92% - Horiz. % 150.80% 7.45% 38.83% 143.64% 142.22% 389.92% 100.00%
NP to SH 1,601 79 412 1,524 1,509 4,137 1,061 31.59% QoQ % 1,926.58% -80.83% -72.97% 0.99% -63.52% 289.92% - Horiz. % 150.90% 7.45% 38.83% 143.64% 142.22% 389.92% 100.00%
Tax Rate 33.88 % - % 33.55 % 23.95 % 8.43 % 16.83 % - % - QoQ % 0.00% 0.00% 40.08% 184.10% -49.91% 0.00% - Horiz. % 201.31% 0.00% 199.35% 142.31% 50.09% 100.00% -
Total Cost 1,411 2,258 2,384 2,607 2,065 7 2,410 -30.04% QoQ % -37.51% -5.29% -8.55% 26.25% 29,400.00% -99.71% - Horiz. % 58.55% 93.69% 98.92% 108.17% 85.68% 0.29% 100.00%
Net Worth 1,313,696 1,148,705 1,142,479 1,102,010 977,489 828,064 -428,640 - QoQ % 14.36% 0.54% 3.67% 12.74% 18.05% 293.18% - Horiz. % -306.48% -267.99% -266.54% -257.09% -228.04% -193.18% 100.00%
Dividend 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 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 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,313,696 1,148,705 1,142,479 1,102,010 977,489 828,064 -428,640 - QoQ % 14.36% 0.54% 3.67% 12.74% 18.05% 293.18% - Horiz. % -306.48% -267.99% -266.54% -257.09% -228.04% -193.18% 100.00%
NOSH 311,302 311,302 311,302 311,302 311,302 311,302 239,464 19.13% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 30.00% - Horiz. % 130.00% 130.00% 130.00% 130.00% 130.00% 130.00% 100.00%
Ratio Analysis 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 53.14 % 3.38 % 14.74 % 36.89 % 42.22 % 99.83 % 30.57 % 44.62% QoQ % 1,472.19% -77.07% -60.04% -12.62% -57.71% 226.56% - Horiz. % 173.83% 11.06% 48.22% 120.67% 138.11% 326.56% 100.00%
ROE 0.12 % 0.01 % 0.04 % 0.14 % 0.15 % 0.50 % 0.00 % - QoQ % 1,100.00% -75.00% -71.43% -6.67% -70.00% 0.00% - Horiz. % 24.00% 2.00% 8.00% 28.00% 30.00% 100.00% -
Per Share 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 0.97 0.75 0.90 1.33 1.15 1.33 1.45 -23.53% QoQ % 29.33% -16.67% -32.33% 15.65% -13.53% -8.28% - Horiz. % 66.90% 51.72% 62.07% 91.72% 79.31% 91.72% 100.00%
EPS 0.51 0.03 0.13 0.49 0.48 1.33 0.44 10.35% QoQ % 1,600.00% -76.92% -73.47% 2.08% -63.91% 202.27% - Horiz. % 115.91% 6.82% 29.55% 111.36% 109.09% 302.27% 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 4.2200 3.6900 3.6700 3.5400 3.1400 2.6600 -1.7900 - QoQ % 14.36% 0.54% 3.67% 12.74% 18.05% 248.60% - Horiz. % -235.75% -206.15% -205.03% -197.77% -175.42% -148.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 311,302 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 0.97 0.75 0.90 1.33 1.15 1.33 1.11 -8.60% QoQ % 29.33% -16.67% -32.33% 15.65% -13.53% 19.82% - Horiz. % 87.39% 67.57% 81.08% 119.82% 103.60% 119.82% 100.00%
EPS 0.51 0.03 0.13 0.49 0.48 1.33 0.34 31.07% QoQ % 1,600.00% -76.92% -73.47% 2.08% -63.91% 291.18% - Horiz. % 150.00% 8.82% 38.24% 144.12% 141.18% 391.18% 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 4.2200 3.6900 3.6700 3.5400 3.1400 2.6600 -1.3769 - QoQ % 14.36% 0.54% 3.67% 12.74% 18.05% 293.19% - Horiz. % -306.49% -267.99% -266.54% -257.10% -228.05% -193.19% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.1350 0.1500 0.1650 0.1750 0.1500 0.1450 0.1150 -
P/RPS 13.96 19.98 18.37 13.19 13.07 10.89 7.93 45.84% QoQ % -30.13% 8.76% 39.27% 0.92% 20.02% 37.33% - Horiz. % 176.04% 251.95% 231.65% 166.33% 164.82% 137.33% 100.00%
P/EPS 26.25 591.08 124.67 35.75 30.94 10.91 25.96 0.74% QoQ % -95.56% 374.12% 248.73% 15.55% 183.59% -57.97% - Horiz. % 101.12% 2,276.89% 480.24% 137.71% 119.18% 42.03% 100.00%
EY 3.81 0.17 0.80 2.80 3.23 9.17 3.85 -0.69% QoQ % 2,141.18% -78.75% -71.43% -13.31% -64.78% 138.18% - Horiz. % 98.96% 4.42% 20.78% 72.73% 83.90% 238.18% 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 0.03 0.04 0.04 0.05 0.05 0.05 0.00 - QoQ % -25.00% 0.00% -20.00% 0.00% 0.00% 0.00% - Horiz. % 60.00% 80.00% 80.00% 100.00% 100.00% 100.00% -
Price Multiplier on Announcement Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 27/02/23 29/11/22 26/08/22 30/05/22 18/02/22 - -
Price 0.1350 0.1500 0.1750 0.2100 0.1550 0.1700 0.1850 -
P/RPS 13.96 19.98 19.48 15.83 13.50 12.77 12.76 6.18% QoQ % -30.13% 2.57% 23.06% 17.26% 5.72% 0.08% - Horiz. % 109.40% 156.58% 152.66% 124.06% 105.80% 100.08% 100.00%
P/EPS 26.25 591.08 132.23 42.90 31.98 12.79 41.75 -26.63% QoQ % -95.56% 347.01% 208.23% 34.15% 150.04% -69.37% - Horiz. % 62.87% 1,415.76% 316.72% 102.75% 76.60% 30.63% 100.00%
EY 3.81 0.17 0.76 2.33 3.13 7.82 2.39 36.50% QoQ % 2,141.18% -77.63% -67.38% -25.56% -59.97% 227.20% - Horiz. % 159.41% 7.11% 31.80% 97.49% 130.96% 327.20% 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 0.03 0.04 0.05 0.06 0.05 0.06 0.00 - QoQ % -25.00% -20.00% -16.67% 20.00% -16.67% 0.00% - Horiz. % 50.00% 66.67% 83.33% 100.00% 83.33% 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
AMGB - QR1 2022-23 June 2022 Bursa Quarterly Report.pdf 
