[AME] QoQ Cumulative Quarter Result on 2019-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 282,254 176,168 94,356 339,013 269,914 164,958 58,682 184.13% QoQ % 60.22% 86.71% -72.17% 25.60% 63.63% 181.10% - Horiz. % 480.99% 300.21% 160.79% 577.71% 459.96% 281.10% 100.00%
PBT 68,530 47,862 19,066 72,592 42,412 22,435 8,280 307.59% QoQ % 43.18% 151.03% -73.74% 71.16% 89.04% 170.95% - Horiz. % 827.66% 578.04% 230.27% 876.71% 512.22% 270.95% 100.00%
Tax -15,691 -10,026 -4,531 -21,602 -10,183 -5,389 -1,519 372.30% QoQ % -56.50% -121.28% 79.03% -112.14% -88.96% -254.77% - Horiz. % 1,032.98% 660.04% 298.29% 1,422.12% 670.38% 354.77% 100.00%
NP 52,839 37,836 14,535 50,990 32,229 17,046 6,761 292.35% QoQ % 39.65% 160.31% -71.49% 58.21% 89.07% 152.12% - Horiz. % 781.53% 559.62% 214.98% 754.18% 476.69% 252.12% 100.00%
NP to SH 48,952 34,119 13,143 47,347 31,559 16,712 6,707 274.91% QoQ % 43.47% 159.60% -72.24% 50.03% 88.84% 149.17% - Horiz. % 729.86% 508.71% 195.96% 705.93% 470.54% 249.17% 100.00%
Tax Rate 22.90 % 20.95 % 23.76 % 29.76 % 24.01 % 24.02 % 18.35 % 15.87% QoQ % 9.31% -11.83% -20.16% 23.95% -0.04% 30.90% - Horiz. % 124.80% 114.17% 129.48% 162.18% 130.84% 130.90% 100.00%
Total Cost 229,415 138,332 79,821 288,023 237,685 147,912 51,921 168.54% QoQ % 65.84% 73.30% -72.29% 21.18% 60.69% 184.88% - Horiz. % 441.85% 266.43% 153.74% 554.73% 457.78% 284.88% 100.00%
Net Worth 601,813 495,453 474,513 0 - - - - QoQ % 21.47% 4.41% 0.00% 0.00% 0.00% 0.00% - Horiz. % 126.83% 104.41% 100.00% - - - -
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 601,813 495,453 474,513 0 - - - - QoQ % 21.47% 4.41% 0.00% 0.00% 0.00% 0.00% - Horiz. % 126.83% 104.41% 100.00% - - - -
NOSH 415,044 341,692 341,692 341,608 341,547 341,758 342,193 13.69% QoQ % 21.47% 0.00% 0.02% 0.02% -0.06% -0.13% - Horiz. % 121.29% 99.85% 99.85% 99.83% 99.81% 99.87% 100.00%
Ratio Analysis 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 18.72 % 21.48 % 15.40 % 15.04 % 11.94 % 10.33 % 11.52 % 38.10% QoQ % -12.85% 39.48% 2.39% 25.96% 15.59% -10.33% - Horiz. % 162.50% 186.46% 133.68% 130.56% 103.65% 89.67% 100.00%
ROE 8.13 % 6.89 % 2.77 % - % - % - % - % - QoQ % 18.00% 148.74% 0.00% 0.00% 0.00% 0.00% - Horiz. % 293.50% 248.74% 100.00% - - - -
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 68.01 51.56 27.64 99.24 79.03 48.27 17.15 149.91% QoQ % 31.90% 86.54% -72.15% 25.57% 63.72% 181.46% - Horiz. % 396.56% 300.64% 161.17% 578.66% 460.82% 281.46% 100.00%
EPS 13.37 9.99 3.85 13.86 9.24 4.89 1.96 258.42% QoQ % 33.83% 159.48% -72.22% 50.00% 88.96% 149.49% - Horiz. % 682.14% 509.69% 196.43% 707.14% 471.43% 249.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.4500 1.4500 1.3900 0.0000 - - - - QoQ % 0.00% 4.32% 0.00% 0.00% 0.00% 0.00% - Horiz. % 104.32% 104.32% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 427,115 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 66.08 41.25 22.09 79.37 63.19 38.62 13.74 184.11% QoQ % 60.19% 86.74% -72.17% 25.61% 63.62% 181.08% - Horiz. % 480.93% 300.22% 160.77% 577.66% 459.90% 281.08% 100.00%
EPS 11.46 7.99 3.08 11.09 7.39 3.91 1.57 274.93% QoQ % 43.43% 159.42% -72.23% 50.07% 89.00% 149.04% - Horiz. % 729.94% 508.92% 196.18% 706.37% 470.70% 249.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.4090 1.1600 1.1110 0.0000 - - - - QoQ % 21.47% 4.41% 0.00% 0.00% 0.00% 0.00% - Horiz. % 126.82% 104.41% 100.00% - - - -
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 - - - - - - -
Price 1.8800 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 2.76 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/EPS 15.94 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
EY 6.27 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 - - - - - -
Price 1.8000 1.9400 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 2.65 3.76 0.00 0.00 0.00 0.00 0.00 - QoQ % -29.52% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 70.48% 100.00% - - - - -
P/EPS 15.26 19.43 0.00 0.00 0.00 0.00 0.00 - QoQ % -21.46% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 78.54% 100.00% - - - - -
EY 6.55 5.15 0.00 0.00 0.00 0.00 0.00 - QoQ % 27.18% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 127.18% 100.00% - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.24 1.34 0.00 0.00 0.00 0.00 0.00 - QoQ % -7.46% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 92.54% 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
AME Q4 FY2020.pdf 
