[AMEDIA] QoQ Quarter Result on 2021-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 4,131 3,574 4,144 3,471 613 0 0 - QoQ % 15.58% -13.75% 19.39% 466.23% 0.00% 0.00% - Horiz. % 673.90% 583.03% 676.02% 566.23% 100.00% - -
PBT 2,004 1,648 4,974 1,061 155 -1,151 -101 - QoQ % 21.60% -66.87% 368.80% 584.52% 113.47% -1,039.60% - Horiz. % -1,984.16% -1,631.68% -4,924.75% -1,050.49% -153.47% 1,139.60% 100.00%
Tax -480 -139 -837 0 0 0 0 - QoQ % -245.32% 83.39% 0.00% 0.00% 0.00% 0.00% - Horiz. % 57.35% 16.61% 100.00% - - - -
NP 1,524 1,509 4,137 1,061 155 -1,151 -101 - QoQ % 0.99% -63.52% 289.92% 584.52% 113.47% -1,039.60% - Horiz. % -1,508.91% -1,494.06% -4,096.04% -1,050.49% -153.47% 1,139.60% 100.00%
NP to SH 1,524 1,509 4,137 1,061 155 -1,151 -101 - QoQ % 0.99% -63.52% 289.92% 584.52% 113.47% -1,039.60% - Horiz. % -1,508.91% -1,494.06% -4,096.04% -1,050.49% -153.47% 1,139.60% 100.00%
Tax Rate 23.95 % 8.43 % 16.83 % - % - % - % - % - QoQ % 184.10% -49.91% 0.00% 0.00% 0.00% 0.00% - Horiz. % 142.31% 50.09% 100.00% - - - -
Total Cost 2,607 2,065 7 2,410 458 1,151 101 778.62% QoQ % 26.25% 29,400.00% -99.71% 426.20% -60.21% 1,039.60% - Horiz. % 2,581.19% 2,044.55% 6.93% 2,386.14% 453.47% 1,139.60% 100.00%
Net Worth 1,102,010 977,489 828,064 -428,640 -534,004 -550,767 -435,824 - QoQ % 12.74% 18.05% 293.18% 19.73% 3.04% -26.37% - Horiz. % -252.86% -224.29% -190.00% 98.35% 122.53% 126.37% 100.00%
Dividend 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 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 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,102,010 977,489 828,064 -428,640 -534,004 -550,767 -435,824 - QoQ % 12.74% 18.05% 293.18% 19.73% 3.04% -26.37% - Horiz. % -252.86% -224.29% -190.00% 98.35% 122.53% 126.37% 100.00%
NOSH 311,302 311,302 311,302 239,464 239,464 239,464 239,464 19.17% QoQ % 0.00% 0.00% 30.00% 0.00% 0.00% 0.00% - Horiz. % 130.00% 130.00% 130.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 36.89 % 42.22 % 99.83 % 30.57 % 25.29 % 0.00 % 0.00 % - QoQ % -12.62% -57.71% 226.56% 20.88% 0.00% 0.00% - Horiz. % 145.87% 166.94% 394.74% 120.88% 100.00% - -
ROE 0.14 % 0.15 % 0.50 % 0.00 % 0.00 % 0.00 % 0.00 % - QoQ % -6.67% -70.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 28.00% 30.00% 100.00% - - - -
Per Share 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.33 1.15 1.33 1.45 0.26 - - - QoQ % 15.65% -13.53% -8.28% 457.69% 0.00% 0.00% - Horiz. % 511.54% 442.31% 511.54% 557.69% 100.00% - -
EPS 0.49 0.48 1.33 0.44 0.06 -0.48 -0.04 - QoQ % 2.08% -63.91% 202.27% 633.33% 112.50% -1,100.00% - Horiz. % -1,225.00% -1,200.00% -3,325.00% -1,100.00% -150.00% 1,200.00% 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 3.5400 3.1400 2.6600 -1.7900 -2.2300 -2.3000 -1.8200 - QoQ % 12.74% 18.05% 248.60% 19.73% 3.04% -26.37% - Horiz. % -194.51% -172.53% -146.15% 98.35% 122.53% 126.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 311,302 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.33 1.15 1.33 1.11 0.20 - - - QoQ % 15.65% -13.53% 19.82% 455.00% 0.00% 0.00% - Horiz. % 665.00% 575.00% 665.00% 555.00% 100.00% - -
EPS 0.49 0.48 1.33 0.34 0.05 -0.37 -0.03 - QoQ % 2.08% -63.91% 291.18% 580.00% 113.51% -1,133.33% - Horiz. % -1,633.33% -1,600.00% -4,433.33% -1,133.33% -166.67% 1,233.33% 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 3.5400 3.1400 2.6600 -1.3769 -1.7154 -1.7692 -1.4000 - QoQ % 12.74% 18.05% 293.19% 19.73% 3.04% -26.37% - Horiz. % -252.86% -224.29% -190.00% 98.35% 122.53% 126.37% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.1750 0.1500 0.1450 0.1150 0.1300 0.1300 0.1700 -
P/RPS 13.19 13.07 10.89 7.93 50.78 0.00 0.00 - QoQ % 0.92% 20.02% 37.33% -84.38% 0.00% 0.00% - Horiz. % 25.97% 25.74% 21.45% 15.62% 100.00% - -
P/EPS 35.75 30.94 10.91 25.96 200.84 -27.05 -403.06 - QoQ % 15.55% 183.59% -57.97% -87.07% 842.48% 93.29% - Horiz. % -8.87% -7.68% -2.71% -6.44% -49.83% 6.71% 100.00%
EY 2.80 3.23 9.17 3.85 0.50 -3.70 -0.25 - QoQ % -13.31% -64.78% 138.18% 670.00% 113.51% -1,380.00% - Horiz. % -1,120.00% -1,292.00% -3,668.00% -1,540.00% -200.00% 1,480.00% 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 0.05 0.05 0.05 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% - - - -
Price Multiplier on Announcement Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 30/05/22 18/02/22 - 20/08/21 - - -
Price 0.2100 0.1550 0.1700 0.1850 0.1300 0.1400 0.1450 -
P/RPS 15.83 13.50 12.77 12.76 50.78 0.00 0.00 - QoQ % 17.26% 5.72% 0.08% -74.87% 0.00% 0.00% - Horiz. % 31.17% 26.59% 25.15% 25.13% 100.00% - -
P/EPS 42.90 31.98 12.79 41.75 200.84 -29.13 -343.78 - QoQ % 34.15% 150.04% -69.37% -79.21% 789.46% 91.53% - Horiz. % -12.48% -9.30% -3.72% -12.14% -58.42% 8.47% 100.00%
EY 2.33 3.13 7.82 2.39 0.50 -3.43 -0.29 - QoQ % -25.56% -59.97% 227.20% 378.00% 114.58% -1,082.76% - Horiz. % -803.45% -1,079.31% -2,696.55% -824.14% -172.41% 1,182.76% 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 0.06 0.05 0.06 0.00 0.00 0.00 0.00 - QoQ % 20.00% -16.67% 0.00% 0.00% 0.00% 0.00% - Horiz. % 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 - QR2 2021-09 Bursa Quarterly Report-Final.pdf 
