[AMEDIA] YoY Quarter Result on 2018-12-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/22 30/06/21 30/06/20 31/12/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 4,131 613 124 2,440 3,749 2,468 3,555 2.09% YoY % 573.90% 394.35% -94.92% -34.92% 51.90% -30.58% - Horiz. % 116.20% 17.24% 3.49% 68.64% 105.46% 69.42% 100.00%
PBT 2,004 155 -87 -973 285 -1,408 -5,620 - YoY % 1,192.90% 278.16% 91.06% -441.40% 120.24% 74.95% - Horiz. % -35.66% -2.76% 1.55% 17.31% -5.07% 25.05% 100.00%
Tax -480 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NP 1,524 155 -87 -973 285 -1,408 -5,620 - YoY % 883.23% 278.16% 91.06% -441.40% 120.24% 74.95% - Horiz. % -27.12% -2.76% 1.55% 17.31% -5.07% 25.05% 100.00%
NP to SH 1,524 155 -87 -973 330 -1,363 -5,575 - YoY % 883.23% 278.16% 91.06% -394.85% 124.21% 75.55% - Horiz. % -27.34% -2.78% 1.56% 17.45% -5.92% 24.45% 100.00%
Tax Rate 23.95 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 2,607 458 211 3,413 3,464 3,876 9,175 -15.92% YoY % 469.21% 117.06% -93.82% -1.47% -10.63% -57.75% - Horiz. % 28.41% 4.99% 2.30% 37.20% 37.75% 42.25% 100.00%
Net Worth 1,102,010 -534,004 -433,429 21,623 23,228 31,585 131,664 34.03% YoY % 306.37% -23.20% -2,104.43% -6.91% -26.46% -76.01% - Horiz. % 836.98% -405.58% -329.19% 16.42% 17.64% 23.99% 100.00%
Dividend 30/06/22 30/06/21 30/06/20 31/12/18 31/03/17 31/03/16 31/03/15 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 30/06/22 30/06/21 30/06/20 31/12/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,102,010 -534,004 -433,429 21,623 23,228 31,585 131,664 34.03% YoY % 306.37% -23.20% -2,104.43% -6.91% -26.46% -76.01% - Horiz. % 836.98% -405.58% -329.19% 16.42% 17.64% 23.99% 100.00%
NOSH 311,302 239,464 239,464 239,464 239,464 239,464 1,186,170 -16.84% YoY % 30.00% 0.00% 0.00% 0.00% 0.00% -79.81% - Horiz. % 26.24% 20.19% 20.19% 20.19% 20.19% 20.19% 100.00%
Ratio Analysis 30/06/22 30/06/21 30/06/20 31/12/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 36.89 % 25.29 % -70.16 % -39.88 % 7.60 % -57.05 % -158.09 % - YoY % 45.87% 136.05% -75.93% -624.74% 113.32% 63.91% - Horiz. % -23.33% -16.00% 44.38% 25.23% -4.81% 36.09% 100.00%
ROE 0.14 % 0.00 % 0.00 % -4.50 % 1.42 % -4.32 % -4.23 % - YoY % 0.00% 0.00% 0.00% -416.90% 132.87% -2.13% - Horiz. % -3.31% -0.00% -0.00% 106.38% -33.57% 102.13% 100.00%
Per Share 30/06/22 30/06/21 30/06/20 31/12/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1.33 0.26 0.05 1.02 1.57 1.03 0.30 22.78% YoY % 411.54% 420.00% -95.10% -35.03% 52.43% 243.33% - Horiz. % 443.33% 86.67% 16.67% 340.00% 523.33% 343.33% 100.00%
EPS 0.49 0.06 -0.04 -0.41 0.14 -0.57 -0.47 - YoY % 716.67% 250.00% 90.24% -392.86% 124.56% -21.28% - Horiz. % -104.26% -12.77% 8.51% 87.23% -29.79% 121.28% 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 3.5400 -2.2300 -1.8100 0.0903 0.0970 0.1319 0.1110 61.16% YoY % 258.74% -23.20% -2,104.43% -6.91% -26.46% 18.83% - Horiz. % 3,189.19% -2,009.01% -1,630.63% 81.35% 87.39% 118.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 311,302 30/06/22 30/06/21 30/06/20 31/12/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1.33 0.20 0.04 0.78 1.20 0.79 1.14 2.15% YoY % 565.00% 400.00% -94.87% -35.00% 51.90% -30.70% - Horiz. % 116.67% 17.54% 3.51% 68.42% 105.26% 69.30% 100.00%
EPS 0.49 0.05 -0.03 -0.31 0.11 -0.44 -1.79 - YoY % 880.00% 266.67% 90.32% -381.82% 125.00% 75.42% - Horiz. % -27.37% -2.79% 1.68% 17.32% -6.15% 24.58% 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 3.5400 -1.7154 -1.3923 0.0695 0.0746 0.1015 0.4229 34.03% YoY % 306.37% -23.21% -2,103.31% -6.84% -26.50% -76.00% - Horiz. % 837.08% -405.63% -329.23% 16.43% 17.64% 24.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/22 30/06/21 30/06/20 31/12/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/06/22 30/06/21 30/06/20 31/12/18 31/03/17 31/03/16 31/03/15 -
Price 0.1750 0.1300 0.0500 0.1450 0.1400 0.0900 0.0600 -
P/RPS 13.19 50.78 96.56 14.23 8.94 8.73 20.02 -5.59% YoY % -74.03% -47.41% 578.57% 59.17% 2.41% -56.39% - Horiz. % 65.88% 253.65% 482.32% 71.08% 44.66% 43.61% 100.00%
P/EPS 35.75 200.84 -137.62 -35.69 101.59 -15.81 -12.77 - YoY % -82.20% 245.94% -285.60% -135.13% 742.57% -23.81% - Horiz. % -279.95% -1,572.75% 1,077.68% 279.48% -795.54% 123.81% 100.00%
EY 2.80 0.50 -0.73 -2.80 0.98 -6.32 -7.83 - YoY % 460.00% 168.49% 73.93% -385.71% 115.51% 19.28% - Horiz. % -35.76% -6.39% 9.32% 35.76% -12.52% 80.72% 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 0.00 1.61 1.44 0.68 0.54 -27.96% YoY % 0.00% 0.00% 0.00% 11.81% 111.76% 25.93% - Horiz. % 9.26% 0.00% 0.00% 298.15% 266.67% 125.93% 100.00%
Price Multiplier on Announcement Date 30/06/22 30/06/21 30/06/20 31/12/18 31/03/17 31/03/16 31/03/15 CAGR
Date 26/08/22 20/08/21 25/08/20 28/02/19 21/04/17 23/05/16 26/05/15 -
Price 0.2100 0.1300 0.1050 0.1600 0.1100 0.0850 0.0500 -
P/RPS 15.83 50.78 202.77 15.70 7.03 8.25 16.68 -0.72% YoY % -68.83% -74.96% 1,191.53% 123.33% -14.79% -50.54% - Horiz. % 94.90% 304.44% 1,215.65% 94.12% 42.15% 49.46% 100.00%
P/EPS 42.90 200.84 -289.01 -39.38 79.82 -14.93 -10.64 - YoY % -78.64% 169.49% -633.90% -149.34% 634.63% -40.32% - Horiz. % -403.20% -1,887.59% 2,716.26% 370.11% -750.19% 140.32% 100.00%
EY 2.33 0.50 -0.35 -2.54 1.25 -6.70 -9.40 - YoY % 366.00% 242.86% 86.22% -303.20% 118.66% 28.72% - Horiz. % -24.79% -5.32% 3.72% 27.02% -13.30% 71.28% 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 0.00 1.77 1.13 0.64 0.45 -24.25% YoY % 0.00% 0.00% 0.00% 56.64% 76.56% 42.22% - Horiz. % 13.33% 0.00% 0.00% 393.33% 251.11% 142.22% 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 - Q42018 Quarterly Report.pdf 
