[AMEDIA] YoY Quarter Result on 2014-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 3,700 2,295 1,770 4,363 5,047 11,173 8,605 -13.11% YoY % 61.22% 29.66% -59.43% -13.55% -54.83% 29.84% - Horiz. % 43.00% 26.67% 20.57% 50.70% 58.65% 129.84% 100.00%
PBT 1,575 -4,924 -87,372 -14,995 -430 2,970 3,498 -12.44% YoY % 131.99% 94.36% -482.67% -3,387.21% -114.48% -15.09% - Horiz. % 45.03% -140.77% -2,497.77% -428.67% -12.29% 84.91% 100.00%
Tax 0 0 0 -1,332 -2,323 -4,170 0 - YoY % 0.00% 0.00% 0.00% 42.66% 44.29% 0.00% - Horiz. % -0.00% -0.00% -0.00% 31.94% 55.71% 100.00% -
NP 1,575 -4,924 -87,372 -16,327 -2,753 -1,200 3,498 -12.44% YoY % 131.99% 94.36% -435.14% -493.06% -129.42% -134.31% - Horiz. % 45.03% -140.77% -2,497.77% -466.75% -78.70% -34.31% 100.00%
NP to SH 1,585 -4,914 -87,365 -16,320 -2,742 -1,191 3,498 -12.35% YoY % 132.25% 94.38% -435.32% -495.19% -130.23% -134.05% - Horiz. % 45.31% -140.48% -2,497.57% -466.55% -78.39% -34.05% 100.00%
Tax Rate - % - % - % - % - % 140.40 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 2,125 7,219 89,142 20,690 7,800 12,373 5,107 -13.58% YoY % -70.56% -91.90% 330.85% 165.26% -36.96% 142.28% - Horiz. % 41.61% 141.35% 1,745.49% 405.13% 152.73% 242.28% 100.00%
Net Worth 25,191 22,916 32,950 141,486 138,928 41,193 59,900 -13.43% YoY % 9.93% -30.45% -76.71% 1.84% 237.26% -31.23% - Horiz. % 42.06% 38.26% 55.01% 236.20% 231.93% 68.77% 100.00%
Dividend 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 25,191 22,916 32,950 141,486 138,928 41,193 59,900 -13.43% YoY % 9.93% -30.45% -76.71% 1.84% 237.26% -31.23% - Horiz. % 42.06% 38.26% 55.01% 236.20% 231.93% 68.77% 100.00%
NOSH 239,464 239,464 239,464 1,383,050 1,015,555 258,913 228,627 0.77% YoY % 0.00% 0.00% -82.69% 36.19% 292.24% 13.25% - Horiz. % 104.74% 104.74% 104.74% 604.94% 444.20% 113.25% 100.00%
Ratio Analysis 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 42.57 % -214.55 % -4,936.27 % -374.22 % -54.55 % -10.74 % 40.65 % 0.77% YoY % 119.84% 95.65% -1,219.08% -586.01% -407.91% -126.42% - Horiz. % 104.72% -527.80% -12,143.34% -920.59% -134.19% -26.42% 100.00%
ROE 6.29 % -21.44 % -265.14 % -11.53 % -1.97 % -2.89 % 5.84 % 1.24% YoY % 129.34% 91.91% -2,199.57% -485.28% 31.83% -149.49% - Horiz. % 107.71% -367.12% -4,540.07% -197.43% -33.73% -49.49% 100.00%
Per Share 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.55 0.96 0.74 0.32 0.50 4.32 3.76 -13.72% YoY % 61.46% 29.73% 131.25% -36.00% -88.43% 14.89% - Horiz. % 41.22% 25.53% 19.68% 8.51% 13.30% 114.89% 100.00%
EPS 0.66 -2.05 -364.83 -1.18 -0.27 -0.46 1.53 -13.06% YoY % 132.20% 99.44% -30,817.80% -337.04% 41.30% -130.07% - Horiz. % 43.14% -133.99% -23,845.10% -77.12% -17.65% -30.07% 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 0.1052 0.0957 0.1376 0.1023 0.1368 0.1591 0.2620 -14.10% YoY % 9.93% -30.45% 34.51% -25.22% -14.02% -39.27% - Horiz. % 40.15% 36.53% 52.52% 39.05% 52.21% 60.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 311,302 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.19 0.74 0.57 1.40 1.62 3.59 2.76 -13.07% YoY % 60.81% 29.82% -59.29% -13.58% -54.87% 30.07% - Horiz. % 43.12% 26.81% 20.65% 50.72% 58.70% 130.07% 100.00%
EPS 0.51 -1.58 -28.06 -5.24 -0.88 -0.38 1.12 -12.28% YoY % 132.28% 94.37% -435.50% -495.45% -131.58% -133.93% - Horiz. % 45.54% -141.07% -2,505.36% -467.86% -78.57% -33.93% 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 0.0809 0.0736 0.1058 0.4545 0.4463 0.1323 0.1924 -13.43% YoY % 9.92% -30.43% -76.72% 1.84% 237.34% -31.24% - Horiz. % 42.05% 38.25% 54.99% 236.23% 231.96% 68.76% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.0950 0.1000 0.1350 0.0550 0.0850 0.1400 0.1400 -
P/RPS 6.15 10.43 18.26 17.43 17.10 3.24 3.72 8.73% YoY % -41.04% -42.88% 4.76% 1.93% 427.78% -12.90% - Horiz. % 165.32% 280.38% 490.86% 468.55% 459.68% 87.10% 100.00%
P/EPS 14.35 -4.87 -0.37 -4.66 -31.48 -30.43 9.15 7.78% YoY % 394.66% -1,216.22% 92.06% 85.20% -3.45% -432.57% - Horiz. % 156.83% -53.22% -4.04% -50.93% -344.04% -332.57% 100.00%
EY 6.97 -20.52 -270.25 -21.45 -3.18 -3.29 10.93 -7.22% YoY % 133.97% 92.41% -1,159.91% -574.53% 3.34% -130.10% - Horiz. % 63.77% -187.74% -2,472.55% -196.25% -29.09% -30.10% 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 0.90 1.04 0.98 0.54 0.62 0.88 0.53 9.22% YoY % -13.46% 6.12% 81.48% -12.90% -29.55% 66.04% - Horiz. % 169.81% 196.23% 184.91% 101.89% 116.98% 166.04% 100.00%
Price Multiplier on Announcement Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 26/02/16 13/02/15 26/02/14 27/03/13 21/02/12 -
Price 0.0800 0.1050 0.1000 0.0600 0.1050 0.1350 0.1400 -
P/RPS 5.18 10.96 13.53 19.02 21.13 3.13 3.72 5.67% YoY % -52.74% -18.99% -28.86% -9.99% 575.08% -15.86% - Horiz. % 139.25% 294.62% 363.71% 511.29% 568.01% 84.14% 100.00%
P/EPS 12.09 -5.12 -0.27 -5.08 -38.89 -29.35 9.15 4.75% YoY % 336.13% -1,796.30% 94.69% 86.94% -32.50% -420.77% - Horiz. % 132.13% -55.96% -2.95% -55.52% -425.03% -320.77% 100.00%
EY 8.27 -19.54 -364.84 -19.67 -2.57 -3.41 10.93 -4.54% YoY % 142.32% 94.64% -1,754.80% -665.37% 24.63% -131.20% - Horiz. % 75.66% -178.77% -3,337.97% -179.96% -23.51% -31.20% 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 0.76 1.10 0.73 0.59 0.77 0.85 0.53 6.19% YoY % -30.91% 50.68% 23.73% -23.38% -9.41% 60.38% - Horiz. % 143.40% 207.55% 137.74% 111.32% 145.28% 160.38% 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