[AMEDIA] YoY Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,407 2,827 4,760 7,315 11,604 8,428 6,401 -15.03% YoY % -14.86% -40.61% -34.93% -36.96% 37.68% 31.67% - Horiz. % 37.60% 44.16% 74.36% 114.28% 181.28% 131.67% 100.00%
PBT -2,720 -6,224 -2,363 1,505 4,204 3,401 2,087 - YoY % 56.30% -163.39% -257.01% -64.20% 23.61% 62.96% - Horiz. % -130.33% -298.23% -113.22% 72.11% 201.44% 162.96% 100.00%
Tax 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -2,720 -6,224 -2,363 1,505 4,204 3,401 2,087 - YoY % 56.30% -163.39% -257.01% -64.20% 23.61% 62.96% - Horiz. % -130.33% -298.23% -113.22% 72.11% 201.44% 162.96% 100.00%
NP to SH -2,719 -6,223 -2,362 1,505 4,206 3,401 2,087 - YoY % 56.31% -163.46% -256.94% -64.22% 23.67% 62.96% - Horiz. % -130.28% -298.18% -113.18% 72.11% 201.53% 162.96% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 5,127 9,051 7,123 5,810 7,400 5,027 4,314 2.92% YoY % -43.35% 27.07% 22.60% -21.49% 47.21% 16.53% - Horiz. % 118.85% 209.81% 165.11% 134.68% 171.53% 116.53% 100.00%
Net Worth 27,825 120,271 138,069 74,471 80,840 55,990 21,038 4.77% YoY % -76.86% -12.89% 85.40% -7.88% 44.38% 166.14% - Horiz. % 132.26% 571.67% 656.27% 353.98% 384.25% 266.14% 100.00%
Dividend 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 27,825 120,271 138,069 74,471 80,840 55,990 21,038 4.77% YoY % -76.86% -12.89% 85.40% -7.88% 44.38% 166.14% - Horiz. % 132.26% 571.67% 656.27% 353.98% 384.25% 266.14% 100.00%
NOSH 239,464 1,196,730 1,073,636 518,965 250,357 228,255 129,627 10.76% YoY % -79.99% 11.47% 106.88% 107.29% 9.68% 76.09% - Horiz. % 184.73% 923.21% 828.25% 400.35% 193.14% 176.09% 100.00%
Ratio Analysis 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -113.00 % -220.16 % -49.64 % 20.57 % 36.23 % 40.35 % 32.60 % - YoY % 48.67% -343.51% -341.32% -43.22% -10.21% 23.77% - Horiz. % -346.63% -675.34% -152.27% 63.10% 111.13% 123.77% 100.00%
ROE -9.77 % -5.17 % -1.71 % 2.02 % 5.20 % 6.07 % 9.92 % - YoY % -88.97% -202.34% -184.65% -61.15% -14.33% -38.81% - Horiz. % -98.49% -52.12% -17.24% 20.36% 52.42% 61.19% 100.00%
Per Share 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.01 0.24 0.44 1.41 4.63 3.69 4.94 -23.23% YoY % 320.83% -45.45% -68.79% -69.55% 25.47% -25.30% - Horiz. % 20.45% 4.86% 8.91% 28.54% 93.72% 74.70% 100.00%
EPS -1.14 -0.52 -0.22 0.29 1.68 1.49 1.61 - YoY % -119.23% -136.36% -175.86% -82.74% 12.75% -7.45% - Horiz. % -70.81% -32.30% -13.66% 18.01% 104.35% 92.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1162 0.1005 0.1286 0.1435 0.3229 0.2453 0.1623 -5.41% YoY % 15.62% -21.85% -10.38% -55.56% 31.63% 51.14% - Horiz. % 71.60% 61.92% 79.24% 88.42% 198.95% 151.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 311,302 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.77 0.91 1.53 2.35 3.73 2.71 2.06 -15.11% YoY % -15.38% -40.52% -34.89% -37.00% 37.64% 31.55% - Horiz. % 37.38% 44.17% 74.27% 114.08% 181.07% 131.55% 100.00%
EPS -0.87 -2.00 -0.76 0.48 1.35 1.09 0.67 - YoY % 56.50% -163.16% -258.33% -64.44% 23.85% 62.69% - Horiz. % -129.85% -298.51% -113.43% 71.64% 201.49% 162.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0894 0.3863 0.4435 0.2392 0.2597 0.1799 0.0676 4.76% YoY % -76.86% -12.90% 85.41% -7.89% 44.36% 166.12% - Horiz. % 132.25% 571.45% 656.07% 353.85% 384.17% 266.12% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 0.2150 0.0250 0.0850 0.1000 0.1400 0.2400 0.0000 -
P/RPS 21.39 10.58 19.17 7.09 3.02 6.50 0.00 - YoY % 102.17% -44.81% 170.38% 134.77% -53.54% 0.00% - Horiz. % 329.08% 162.77% 294.92% 109.08% 46.46% 100.00% -
P/EPS -18.94 -4.81 -38.64 34.48 8.33 16.11 0.00 - YoY % -293.76% 87.55% -212.06% 313.93% -48.29% 0.00% - Horiz. % -117.57% -29.86% -239.85% 214.03% 51.71% 100.00% -
EY -5.28 -20.80 -2.59 2.90 12.00 6.21 0.00 - YoY % 74.62% -703.09% -189.31% -75.83% 93.24% 0.00% - Horiz. % -85.02% -334.94% -41.71% 46.70% 193.24% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.85 0.25 0.66 0.70 0.43 0.98 0.00 - YoY % 640.00% -62.12% -5.71% 62.79% -56.12% 0.00% - Horiz. % 188.78% 25.51% 67.35% 71.43% 43.88% 100.00% -
Price Multiplier on Announcement Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 26/11/14 25/11/13 22/11/12 21/10/11 - -
Price 0.2500 0.0300 0.0700 0.1000 0.1400 0.2700 0.0000 -
P/RPS 24.87 12.70 15.79 7.09 3.02 7.31 0.00 - YoY % 95.83% -19.57% 122.71% 134.77% -58.69% 0.00% - Horiz. % 340.22% 173.73% 216.01% 96.99% 41.31% 100.00% -
P/EPS -22.02 -5.77 -31.82 34.48 8.33 18.12 0.00 - YoY % -281.63% 81.87% -192.29% 313.93% -54.03% 0.00% - Horiz. % -121.52% -31.84% -175.61% 190.29% 45.97% 100.00% -
EY -4.54 -17.33 -3.14 2.90 12.00 5.52 0.00 - YoY % 73.80% -451.91% -208.28% -75.83% 117.39% 0.00% - Horiz. % -82.25% -313.95% -56.88% 52.54% 217.39% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.15 0.30 0.54 0.70 0.43 1.10 0.00 - YoY % 616.67% -44.44% -22.86% 62.79% -60.91% 0.00% - Horiz. % 195.45% 27.27% 49.09% 63.64% 39.09% 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
AMEDIA - Q3'2013.pdf 
