[STAR] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 14.02%
YoY- -74.39%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 436,108 517,734 521,856 521,012 474,420 630,432 636,076 -22.26%
PBT 70,356 39,817 303,294 13,998 25,732 122,972 110,058 -25.81%
Tax -24,800 47,627 22,765 -10,346 11,344 -6,063 -9,937 84.09%
NP 45,556 87,444 326,060 3,652 37,076 116,909 100,121 -40.87%
-
NP to SH 45,260 90,294 327,257 30,310 26,584 109,911 93,960 -38.57%
-
Tax Rate 35.25% -119.61% -7.51% 73.91% -44.09% 4.93% 9.03% -
Total Cost 390,552 430,290 195,796 517,360 437,344 513,523 535,954 -19.03%
-
Net Worth 841,178 870,693 1,025,754 1,079,331 1,070,744 1,129,374 1,084,721 -15.60%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 309,907 354,217 532,273 - 132,867 88,548 -
Div Payout % - 343.22% 108.24% 1,756.10% - 120.89% 94.24% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 841,178 870,693 1,025,754 1,079,331 1,070,744 1,129,374 1,084,721 -15.60%
NOSH 738,563 738,563 737,952 739,268 738,444 738,153 737,905 0.05%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.45% 16.89% 62.48% 0.70% 7.82% 18.54% 15.74% -
ROE 5.38% 10.37% 31.90% 2.81% 2.48% 9.73% 8.66% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 59.10 70.17 70.72 70.48 64.25 85.41 86.20 -22.26%
EPS 6.12 12.24 44.35 4.10 3.60 14.89 12.73 -38.65%
DPS 0.00 42.00 48.00 72.00 0.00 18.00 12.00 -
NAPS 1.14 1.18 1.39 1.46 1.45 1.53 1.47 -15.60%
Adjusted Per Share Value based on latest NOSH - 739,913
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 59.05 70.10 70.66 70.54 64.24 85.36 86.12 -22.26%
EPS 6.13 12.23 44.31 4.10 3.60 14.88 12.72 -38.55%
DPS 0.00 41.96 47.96 72.07 0.00 17.99 11.99 -
NAPS 1.1389 1.1789 1.3889 1.4614 1.4498 1.5292 1.4687 -15.60%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.15 1.65 1.71 2.34 2.41 2.24 2.51 -
P/RPS 1.95 2.35 2.42 3.32 3.75 2.62 2.91 -23.44%
P/EPS 18.75 13.48 3.86 57.07 66.94 15.04 19.71 -3.27%
EY 5.33 7.42 25.93 1.75 1.49 6.65 5.07 3.39%
DY 0.00 25.45 28.07 30.77 0.00 8.04 4.78 -
P/NAPS 1.01 1.40 1.23 1.60 1.66 1.46 1.71 -29.62%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 27/02/18 20/11/17 21/08/17 23/05/17 27/02/17 21/11/16 -
Price 1.00 1.32 1.37 2.38 2.48 2.38 2.43 -
P/RPS 1.69 1.88 1.94 3.38 3.86 2.79 2.82 -28.94%
P/EPS 16.30 10.79 3.09 58.05 68.89 15.98 19.08 -9.97%
EY 6.13 9.27 32.37 1.72 1.45 6.26 5.24 11.03%
DY 0.00 31.82 35.04 30.25 0.00 7.56 4.94 -
P/NAPS 0.88 1.12 0.99 1.63 1.71 1.56 1.65 -34.25%

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