[AMEDIA] YoY Quarter Result on 2019-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
Revenue 3,011 3,574 0 0 3,700 2,295 1,770 7.60% YoY % -15.75% 0.00% 0.00% 0.00% 61.22% 29.66% - Horiz. % 170.11% 201.92% 0.00% 0.00% 209.04% 129.66% 100.00%
PBT 2,420 1,648 -1,151 -1,554 1,575 -4,924 -87,372 - YoY % 46.84% 243.18% 25.93% -198.67% 131.99% 94.36% - Horiz. % -2.77% -1.89% 1.32% 1.78% -1.80% 5.64% 100.00%
Tax -820 -139 0 0 0 0 0 - YoY % -489.93% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 589.93% 100.00% - - - - -
NP 1,600 1,509 -1,151 -1,554 1,575 -4,924 -87,372 - YoY % 6.03% 231.10% 25.93% -198.67% 131.99% 94.36% - Horiz. % -1.83% -1.73% 1.32% 1.78% -1.80% 5.64% 100.00%
NP to SH 1,601 1,509 -1,151 -1,554 1,585 -4,914 -87,365 - YoY % 6.10% 231.10% 25.93% -198.04% 132.25% 94.38% - Horiz. % -1.83% -1.73% 1.32% 1.78% -1.81% 5.62% 100.00%
Tax Rate 33.88 % 8.43 % - % - % - % - % - % - YoY % 301.90% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 401.90% 100.00% - - - - -
Total Cost 1,411 2,065 1,151 1,554 2,125 7,219 89,142 -43.54% YoY % -31.67% 79.41% -25.93% -26.87% -70.56% -91.90% - Horiz. % 1.58% 2.32% 1.29% 1.74% 2.38% 8.10% 100.00%
Net Worth 1,313,696 977,489 -550,767 -3,663 25,191 22,916 32,950 66.23% YoY % 34.39% 277.48% -14,932.68% -114.54% 9.93% -30.45% - Horiz. % 3,986.91% 2,966.56% -1,671.51% -11.12% 76.45% 69.55% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 30/09/19 31/12/17 31/12/16 31/12/15 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 31/03/23 31/03/22 31/03/21 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,313,696 977,489 -550,767 -3,663 25,191 22,916 32,950 66.23% YoY % 34.39% 277.48% -14,932.68% -114.54% 9.93% -30.45% - Horiz. % 3,986.91% 2,966.56% -1,671.51% -11.12% 76.45% 69.55% 100.00%
NOSH 311,302 311,302 239,464 239,464 239,464 239,464 239,464 3.68% YoY % 0.00% 30.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 130.00% 130.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 53.14 % 42.22 % 0.00 % 0.00 % 42.57 % -214.55 % -4,936.27 % - YoY % 25.86% 0.00% 0.00% 0.00% 119.84% 95.65% - Horiz. % -1.08% -0.86% -0.00% -0.00% -0.86% 4.35% 100.00%
ROE 0.12 % 0.15 % 0.00 % 0.00 % 6.29 % -21.44 % -265.14 % - YoY % -20.00% 0.00% 0.00% 0.00% 129.34% 91.91% - Horiz. % -0.05% -0.06% -0.00% -0.00% -2.37% 8.09% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
RPS 0.97 1.15 - - 1.55 0.96 0.74 3.80% YoY % -15.65% 0.00% 0.00% 0.00% 61.46% 29.73% - Horiz. % 131.08% 155.41% 0.00% 0.00% 209.46% 129.73% 100.00%
EPS 0.51 0.48 -0.48 -0.65 0.66 -2.05 -364.83 - YoY % 6.25% 200.00% 26.15% -198.48% 132.20% 99.44% - Horiz. % -0.14% -0.13% 0.13% 0.18% -0.18% 0.56% 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 4.2200 3.1400 -2.3000 -0.0153 0.1052 0.0957 0.1376 60.33% YoY % 34.39% 236.52% -14,932.68% -114.54% 9.93% -30.45% - Horiz. % 3,066.86% 2,281.98% -1,671.51% -11.12% 76.45% 69.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 311,302 31/03/23 31/03/22 31/03/21 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
RPS 0.97 1.15 - - 1.19 0.74 0.57 7.61% YoY % -15.65% 0.00% 0.00% 0.00% 60.81% 29.82% - Horiz. % 170.18% 201.75% 0.00% 0.00% 208.77% 129.82% 100.00%
EPS 0.51 0.48 -0.37 -0.50 0.51 -1.58 -28.06 - YoY % 6.25% 229.73% 26.00% -198.04% 132.28% 94.37% - Horiz. % -1.82% -1.71% 1.32% 1.78% -1.82% 5.63% 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 4.2200 3.1400 -1.7692 -0.0118 0.0809 0.0736 0.1058 66.24% YoY % 34.39% 277.48% -14,893.22% -114.59% 9.92% -30.43% - Horiz. % 3,988.66% 2,967.86% -1,672.21% -11.15% 76.47% 69.57% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
Date 31/03/23 31/03/22 31/03/21 30/09/19 29/12/17 30/12/16 31/12/15 -
Price 0.1350 0.1500 0.1300 0.1350 0.0950 0.1000 0.1350 -
P/RPS 13.96 13.07 0.00 0.00 6.15 10.43 18.26 -3.63% YoY % 6.81% 0.00% 0.00% 0.00% -41.04% -42.88% - Horiz. % 76.45% 71.58% 0.00% 0.00% 33.68% 57.12% 100.00%
P/EPS 26.25 30.94 -27.05 -20.80 14.35 -4.87 -0.37 - YoY % -15.16% 214.38% -30.05% -244.95% 394.66% -1,216.22% - Horiz. % -7,094.59% -8,362.16% 7,310.81% 5,621.62% -3,878.38% 1,316.22% 100.00%
EY 3.81 3.23 -3.70 -4.81 6.97 -20.52 -270.25 - YoY % 17.96% 187.30% 23.08% -169.01% 133.97% 92.41% - Horiz. % -1.41% -1.20% 1.37% 1.78% -2.58% 7.59% 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 0.03 0.05 0.00 0.00 0.90 1.04 0.98 -38.17% YoY % -40.00% 0.00% 0.00% 0.00% -13.46% 6.12% - Horiz. % 3.06% 5.10% 0.00% 0.00% 91.84% 106.12% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 30/09/19 31/12/17 31/12/16 31/12/15 CAGR
Date 31/05/23 30/05/22 - 13/11/19 26/02/18 27/02/17 26/02/16 -
Price 0.1350 0.1550 0.1400 0.0650 0.0800 0.1050 0.1000 -
P/RPS 13.96 13.50 0.00 0.00 5.18 10.96 13.53 0.43% YoY % 3.41% 0.00% 0.00% 0.00% -52.74% -18.99% - Horiz. % 103.18% 99.78% 0.00% 0.00% 38.29% 81.01% 100.00%
P/EPS 26.25 31.98 -29.13 -10.02 12.09 -5.12 -0.27 - YoY % -17.92% 209.78% -190.72% -182.88% 336.13% -1,796.30% - Horiz. % -9,722.22% -11,844.44% 10,788.89% 3,711.11% -4,477.78% 1,896.30% 100.00%
EY 3.81 3.13 -3.43 -9.98 8.27 -19.54 -364.84 - YoY % 21.73% 191.25% 65.63% -220.68% 142.32% 94.64% - Horiz. % -1.04% -0.86% 0.94% 2.74% -2.27% 5.36% 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 0.03 0.05 0.00 0.00 0.76 1.10 0.73 -35.60% YoY % -40.00% 0.00% 0.00% 0.00% -30.91% 50.68% - Horiz. % 4.11% 6.85% 0.00% 0.00% 104.11% 150.68% 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 - Q3 2019 Bursa Announcement.pdf 
