[AMEDIA] YoY Quarter Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/21 31/12/20 30/06/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 4,144 0 0 4,001 2,407 2,827 4,760 -1.89% YoY % 0.00% 0.00% 0.00% 66.22% -14.86% -40.61% - Horiz. % 87.06% 0.00% 0.00% 84.05% 50.57% 59.39% 100.00%
PBT 4,974 -101 -378 61 -2,720 -6,224 -2,363 - YoY % 5,024.75% 73.28% -719.67% 102.24% 56.30% -163.39% - Horiz. % -210.50% 4.27% 16.00% -2.58% 115.11% 263.39% 100.00%
Tax -837 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NP 4,137 -101 -378 61 -2,720 -6,224 -2,363 - YoY % 4,196.04% 73.28% -719.67% 102.24% 56.30% -163.39% - Horiz. % -175.07% 4.27% 16.00% -2.58% 115.11% 263.39% 100.00%
NP to SH 4,137 -101 -378 62 -2,719 -6,223 -2,362 - YoY % 4,196.04% 73.28% -709.68% 102.28% 56.31% -163.46% - Horiz. % -175.15% 4.28% 16.00% -2.62% 115.11% 263.46% 100.00%
Tax Rate 16.83 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 7 101 378 3,940 5,127 9,051 7,123 -61.49% YoY % -93.07% -73.28% -90.41% -23.15% -43.35% 27.07% - Horiz. % 0.10% 1.42% 5.31% 55.31% 71.98% 127.07% 100.00%
Net Worth 828,064 -435,824 2,346 23,611 27,825 120,271 138,069 28.00% YoY % 290.00% -18,671.43% -90.06% -15.15% -76.86% -12.89% - Horiz. % 599.74% -315.66% 1.70% 17.10% 20.15% 87.11% 100.00%
Dividend 31/12/21 31/12/20 30/06/19 30/09/17 30/09/16 30/09/15 30/09/14 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 31/12/21 31/12/20 30/06/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 828,064 -435,824 2,346 23,611 27,825 120,271 138,069 28.00% YoY % 290.00% -18,671.43% -90.06% -15.15% -76.86% -12.89% - Horiz. % 599.74% -315.66% 1.70% 17.10% 20.15% 87.11% 100.00%
NOSH 311,302 239,464 239,464 239,464 239,464 1,196,730 1,073,636 -15.68% YoY % 30.00% 0.00% 0.00% 0.00% -79.99% 11.47% - Horiz. % 29.00% 22.30% 22.30% 22.30% 22.30% 111.47% 100.00%
Ratio Analysis 31/12/21 31/12/20 30/06/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 99.83 % 0.00 % 0.00 % 1.52 % -113.00 % -220.16 % -49.64 % - YoY % 0.00% 0.00% 0.00% 101.35% 48.67% -343.51% - Horiz. % -201.11% -0.00% -0.00% -3.06% 227.64% 443.51% 100.00%
ROE 0.50 % 0.00 % -16.11 % 0.26 % -9.77 % -5.17 % -1.71 % - YoY % 0.00% 0.00% -6,296.15% 102.66% -88.97% -202.34% - Horiz. % -29.24% -0.00% 942.11% -15.20% 571.35% 302.34% 100.00%
Per Share 31/12/21 31/12/20 30/06/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1.33 - - 1.67 1.01 0.24 0.44 16.46% YoY % 0.00% 0.00% 0.00% 65.35% 320.83% -45.45% - Horiz. % 302.27% 0.00% 0.00% 379.55% 229.55% 54.55% 100.00%
EPS 1.33 -0.04 -0.16 0.03 -1.14 -0.52 -0.22 - YoY % 3,425.00% 75.00% -633.33% 102.63% -119.23% -136.36% - Horiz. % -604.55% 18.18% 72.73% -13.64% 518.18% 236.36% 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 2.6600 -1.8200 0.0098 0.0986 0.1162 0.1005 0.1286 51.80% YoY % 246.15% -18,671.43% -90.06% -15.15% 15.62% -21.85% - Horiz. % 2,068.43% -1,415.24% 7.62% 76.67% 90.36% 78.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 311,302 31/12/21 31/12/20 30/06/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1.33 - - 1.29 0.77 0.91 1.53 -1.91% YoY % 0.00% 0.00% 0.00% 67.53% -15.38% -40.52% - Horiz. % 86.93% 0.00% 0.00% 84.31% 50.33% 59.48% 100.00%
EPS 1.33 -0.03 -0.12 0.02 -0.87 -2.00 -0.76 - YoY % 4,533.33% 75.00% -700.00% 102.30% 56.50% -163.16% - Horiz. % -175.00% 3.95% 15.79% -2.63% 114.47% 263.16% 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 2.6600 -1.4000 0.0075 0.0758 0.0894 0.3863 0.4435 28.00% YoY % 290.00% -18,766.67% -90.11% -15.21% -76.86% -12.90% - Horiz. % 599.77% -315.67% 1.69% 17.09% 20.16% 87.10% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/21 31/12/20 30/06/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/21 31/12/20 28/06/19 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.1450 0.1700 0.1350 0.0900 0.2150 0.0250 0.0850 -
P/RPS 10.89 0.00 0.00 5.39 21.39 10.58 19.17 -7.50% YoY % 0.00% 0.00% 0.00% -74.80% 102.17% -44.81% - Horiz. % 56.81% 0.00% 0.00% 28.12% 111.58% 55.19% 100.00%
P/EPS 10.91 -403.06 -85.52 347.61 -18.94 -4.81 -38.64 - YoY % 102.71% -371.30% -124.60% 1,935.32% -293.76% 87.55% - Horiz. % -28.23% 1,043.12% 221.33% -899.61% 49.02% 12.45% 100.00%
EY 9.17 -0.25 -1.17 0.29 -5.28 -20.80 -2.59 - YoY % 3,768.00% 78.63% -503.45% 105.49% 74.62% -703.09% - Horiz. % -354.05% 9.65% 45.17% -11.20% 203.86% 803.09% 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 0.05 0.00 13.78 0.91 1.85 0.25 0.66 -29.92% YoY % 0.00% 0.00% 1,414.29% -50.81% 640.00% -62.12% - Horiz. % 7.58% 0.00% 2,087.88% 137.88% 280.30% 37.88% 100.00%
Price Multiplier on Announcement Date 31/12/21 31/12/20 30/06/19 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/02/22 - 07/11/19 20/11/17 28/11/16 25/11/15 26/11/14 -
Price 0.1700 0.1450 0.0600 0.0900 0.2500 0.0300 0.0700 -
P/RPS 12.77 0.00 0.00 5.39 24.87 12.70 15.79 -2.88% YoY % 0.00% 0.00% 0.00% -78.33% 95.83% -19.57% - Horiz. % 80.87% 0.00% 0.00% 34.14% 157.50% 80.43% 100.00%
P/EPS 12.79 -343.78 -38.01 347.61 -22.02 -5.77 -31.82 - YoY % 103.72% -804.45% -110.93% 1,678.61% -281.63% 81.87% - Horiz. % -40.19% 1,080.39% 119.45% -1,092.43% 69.20% 18.13% 100.00%
EY 7.82 -0.29 -2.63 0.29 -4.54 -17.33 -3.14 - YoY % 2,796.55% 88.97% -1,006.90% 106.39% 73.80% -451.91% - Horiz. % -249.04% 9.24% 83.76% -9.24% 144.59% 551.91% 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 0.06 0.00 6.12 0.91 2.15 0.30 0.54 -26.12% YoY % 0.00% 0.00% 572.53% -57.67% 616.67% -44.44% - Horiz. % 11.11% 0.00% 1,133.33% 168.52% 398.15% 55.56% 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 - Q32017.pdf 
