[STAR] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 12.7%
YoY- 7.55%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 794,924 1,019,020 984,334 967,490 869,736 1,013,737 977,132 -12.84%
PBT 89,512 170,073 146,304 161,052 150,400 153,421 161,494 -32.49%
Tax -30,076 -39,464 -41,560 -46,584 -54,720 -41,388 -44,397 -22.84%
NP 59,436 130,609 104,744 114,468 95,680 112,033 117,097 -36.34%
-
NP to SH 61,956 132,956 111,304 119,678 106,188 111,416 119,912 -35.58%
-
Tax Rate 33.60% 23.20% 28.41% 28.92% 36.38% 26.98% 27.49% -
Total Cost 735,488 888,411 879,590 853,022 774,056 901,704 860,034 -9.89%
-
Net Worth 1,084,230 1,151,006 1,107,135 1,136,276 1,106,125 1,143,674 1,121,408 -2.22%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 132,808 88,570 132,811 - 132,813 88,532 -
Div Payout % - 99.89% 79.58% 110.97% - 119.21% 73.83% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,084,230 1,151,006 1,107,135 1,136,276 1,106,125 1,143,674 1,121,408 -2.22%
NOSH 737,571 737,824 738,090 737,842 737,416 737,854 737,768 -0.01%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.48% 12.82% 10.64% 11.83% 11.00% 11.05% 11.98% -
ROE 5.71% 11.55% 10.05% 10.53% 9.60% 9.74% 10.69% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 107.78 138.11 133.36 131.12 117.94 137.39 132.44 -12.82%
EPS 8.40 18.02 15.08 16.22 14.40 15.10 16.25 -35.56%
DPS 0.00 18.00 12.00 18.00 0.00 18.00 12.00 -
NAPS 1.47 1.56 1.50 1.54 1.50 1.55 1.52 -2.20%
Adjusted Per Share Value based on latest NOSH - 738,181
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 107.63 137.97 133.28 131.00 117.76 137.26 132.30 -12.84%
EPS 8.39 18.00 15.07 16.20 14.38 15.09 16.24 -35.58%
DPS 0.00 17.98 11.99 17.98 0.00 17.98 11.99 -
NAPS 1.468 1.5584 1.499 1.5385 1.4977 1.5485 1.5184 -2.22%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.40 2.34 2.44 2.47 2.45 2.31 2.56 -
P/RPS 2.23 1.69 1.83 1.88 2.08 1.68 1.93 10.10%
P/EPS 28.57 12.99 16.18 15.23 17.01 15.30 15.75 48.68%
EY 3.50 7.70 6.18 6.57 5.88 6.54 6.35 -32.75%
DY 0.00 7.69 4.92 7.29 0.00 7.79 4.69 -
P/NAPS 1.63 1.50 1.63 1.60 1.63 1.49 1.68 -1.99%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 26/02/16 16/11/15 18/08/15 19/05/15 27/02/15 19/11/14 -
Price 2.39 2.39 2.40 2.41 2.41 2.50 2.30 -
P/RPS 2.22 1.73 1.80 1.84 2.04 1.82 1.74 17.61%
P/EPS 28.45 13.26 15.92 14.86 16.74 16.56 14.15 59.23%
EY 3.51 7.54 6.28 6.73 5.98 6.04 7.07 -37.27%
DY 0.00 7.53 5.00 7.47 0.00 7.20 5.22 -
P/NAPS 1.63 1.53 1.60 1.56 1.61 1.61 1.51 5.22%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment