[AMEDIA] QoQ Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,757 3,011 2,337 2,796 4,131 3,574 4,144 -43.65% QoQ % -41.65% 28.84% -16.42% -32.32% 15.58% -13.75% - Horiz. % 42.40% 72.66% 56.39% 67.47% 99.69% 86.25% 100.00%
PBT 68 2,420 79 620 2,004 1,648 4,974 -94.33% QoQ % -97.19% 2,963.29% -87.26% -69.06% 21.60% -66.87% - Horiz. % 1.37% 48.65% 1.59% 12.46% 40.29% 33.13% 100.00%
Tax -8 -820 0 -208 -480 -139 -837 -95.53% QoQ % 99.02% 0.00% 0.00% 56.67% -245.32% 83.39% - Horiz. % 0.96% 97.97% -0.00% 24.85% 57.35% 16.61% 100.00%
NP 60 1,600 79 412 1,524 1,509 4,137 -94.10% QoQ % -96.25% 1,925.32% -80.83% -72.97% 0.99% -63.52% - Horiz. % 1.45% 38.68% 1.91% 9.96% 36.84% 36.48% 100.00%
NP to SH 60 1,601 79 412 1,524 1,509 4,137 -94.10% QoQ % -96.25% 1,926.58% -80.83% -72.97% 0.99% -63.52% - Horiz. % 1.45% 38.70% 1.91% 9.96% 36.84% 36.48% 100.00%
Tax Rate 11.76 % 33.88 % - % 33.55 % 23.95 % 8.43 % 16.83 % -21.31% QoQ % -65.29% 0.00% 0.00% 40.08% 184.10% -49.91% - Horiz. % 69.88% 201.31% 0.00% 199.35% 142.31% 50.09% 100.00%
Total Cost 1,697 1,411 2,258 2,384 2,607 2,065 7 3,827.26% QoQ % 20.27% -37.51% -5.29% -8.55% 26.25% 29,400.00% - Horiz. % 24,242.86% 20,157.14% 32,257.14% 34,057.14% 37,242.86% 29,500.00% 100.00%
Net Worth 1,279,453 1,313,696 1,148,705 1,142,479 1,102,010 977,489 828,064 33.76% QoQ % -2.61% 14.36% 0.54% 3.67% 12.74% 18.05% - Horiz. % 154.51% 158.65% 138.72% 137.97% 133.08% 118.05% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,279,453 1,313,696 1,148,705 1,142,479 1,102,010 977,489 828,064 33.76% QoQ % -2.61% 14.36% 0.54% 3.67% 12.74% 18.05% - Horiz. % 154.51% 158.65% 138.72% 137.97% 133.08% 118.05% 100.00%
NOSH 311,302 311,302 311,302 311,302 311,302 311,302 311,302 - 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.41 % 53.14 % 3.38 % 14.74 % 36.89 % 42.22 % 99.83 % -89.54% QoQ % -93.58% 1,472.19% -77.07% -60.04% -12.62% -57.71% - Horiz. % 3.42% 53.23% 3.39% 14.77% 36.95% 42.29% 100.00%
ROE 0.00 % 0.12 % 0.01 % 0.04 % 0.14 % 0.15 % 0.50 % - QoQ % 0.00% 1,100.00% -75.00% -71.43% -6.67% -70.00% - Horiz. % 0.00% 24.00% 2.00% 8.00% 28.00% 30.00% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.56 0.97 0.75 0.90 1.33 1.15 1.33 -43.91% QoQ % -42.27% 29.33% -16.67% -32.33% 15.65% -13.53% - Horiz. % 42.11% 72.93% 56.39% 67.67% 100.00% 86.47% 100.00%
EPS 0.02 0.51 0.03 0.13 0.49 0.48 1.33 -93.95% QoQ % -96.08% 1,600.00% -76.92% -73.47% 2.08% -63.91% - Horiz. % 1.50% 38.35% 2.26% 9.77% 36.84% 36.09% 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 4.1100 4.2200 3.6900 3.6700 3.5400 3.1400 2.6600 33.76% QoQ % -2.61% 14.36% 0.54% 3.67% 12.74% 18.05% - Horiz. % 154.51% 158.65% 138.72% 137.97% 133.08% 118.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 311,302 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.56 0.97 0.75 0.90 1.33 1.15 1.33 -43.91% QoQ % -42.27% 29.33% -16.67% -32.33% 15.65% -13.53% - Horiz. % 42.11% 72.93% 56.39% 67.67% 100.00% 86.47% 100.00%
EPS 0.02 0.51 0.03 0.13 0.49 0.48 1.33 -93.95% QoQ % -96.08% 1,600.00% -76.92% -73.47% 2.08% -63.91% - Horiz. % 1.50% 38.35% 2.26% 9.77% 36.84% 36.09% 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 4.1100 4.2200 3.6900 3.6700 3.5400 3.1400 2.6600 33.76% QoQ % -2.61% 14.36% 0.54% 3.67% 12.74% 18.05% - Horiz. % 154.51% 158.65% 138.72% 137.97% 133.08% 118.05% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.1250 0.1350 0.1500 0.1650 0.1750 0.1500 0.1450 -
P/RPS 22.15 13.96 19.98 18.37 13.19 13.07 10.89 60.74% QoQ % 58.67% -30.13% 8.76% 39.27% 0.92% 20.02% - Horiz. % 203.40% 128.19% 183.47% 168.69% 121.12% 120.02% 100.00%
P/EPS 648.55 26.25 591.08 124.67 35.75 30.94 10.91 1,434.60% QoQ % 2,370.67% -95.56% 374.12% 248.73% 15.55% 183.59% - Horiz. % 5,944.55% 240.60% 5,417.78% 1,142.71% 327.68% 283.59% 100.00%
EY 0.15 3.81 0.17 0.80 2.80 3.23 9.17 -93.60% QoQ % -96.06% 2,141.18% -78.75% -71.43% -13.31% -64.78% - Horiz. % 1.64% 41.55% 1.85% 8.72% 30.53% 35.22% 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 0.03 0.04 0.04 0.05 0.05 0.05 -28.93% QoQ % 0.00% -25.00% 0.00% -20.00% 0.00% 0.00% - Horiz. % 60.00% 60.00% 80.00% 80.00% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date - 31/05/23 27/02/23 29/11/22 26/08/22 30/05/22 18/02/22 -
Price 0.1250 0.1350 0.1500 0.1750 0.2100 0.1550 0.1700 -
P/RPS 22.15 13.96 19.98 19.48 15.83 13.50 12.77 44.51% QoQ % 58.67% -30.13% 2.57% 23.06% 17.26% 5.72% - Horiz. % 173.45% 109.32% 156.46% 152.55% 123.96% 105.72% 100.00%
P/EPS 648.55 26.25 591.08 132.23 42.90 31.98 12.79 1,279.87% QoQ % 2,370.67% -95.56% 347.01% 208.23% 34.15% 150.04% - Horiz. % 5,070.76% 205.24% 4,621.42% 1,033.85% 335.42% 250.04% 100.00%
EY 0.15 3.81 0.17 0.76 2.33 3.13 7.82 -92.89% QoQ % -96.06% 2,141.18% -77.63% -67.38% -25.56% -59.97% - Horiz. % 1.92% 48.72% 2.17% 9.72% 29.80% 40.03% 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 0.03 0.04 0.05 0.06 0.05 0.06 -37.08% QoQ % 0.00% -25.00% -20.00% -16.67% 20.00% -16.67% - Horiz. % 50.00% 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
Quarterly result 2nd Quarter.pdf 
