[STAR] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -24.97%
YoY- -94.16%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 320,582 330,264 392,680 399,518 417,032 436,108 517,734 -27.41%
PBT 17,508 22,844 8,973 29,724 39,680 70,356 39,817 -42.26%
Tax -7,088 -8,608 -3,477 -10,506 -14,006 -24,800 47,627 -
NP 10,420 14,236 5,496 19,217 25,674 45,556 87,444 -75.87%
-
NP to SH 10,394 14,160 5,263 19,100 25,458 45,260 90,294 -76.42%
-
Tax Rate 40.48% 37.68% 38.75% 35.35% 35.30% 35.25% -119.61% -
Total Cost 310,162 316,028 387,184 380,301 391,358 390,552 430,290 -19.65%
-
Net Worth 819,042 811,663 833,799 841,178 841,178 841,178 870,693 -4.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 22,136 - - - 309,907 -
Div Payout % - - 420.60% - - - 343.22% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 819,042 811,663 833,799 841,178 841,178 841,178 870,693 -4.00%
NOSH 738,563 738,563 738,563 738,563 738,563 738,563 738,563 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.25% 4.31% 1.40% 4.81% 6.16% 10.45% 16.89% -
ROE 1.27% 1.74% 0.63% 2.27% 3.03% 5.38% 10.37% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 43.45 44.76 53.22 54.14 56.52 59.10 70.17 -27.41%
EPS 1.40 1.92 0.71 2.59 3.46 6.12 12.24 -76.53%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 42.00 -
NAPS 1.11 1.10 1.13 1.14 1.14 1.14 1.18 -4.00%
Adjusted Per Share Value based on latest NOSH - 738,563
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 43.41 44.72 53.17 54.09 56.47 59.05 70.10 -27.41%
EPS 1.41 1.92 0.71 2.59 3.45 6.13 12.23 -76.40%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 41.96 -
NAPS 1.109 1.099 1.1289 1.1389 1.1389 1.1389 1.1789 -4.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.65 0.755 0.685 0.795 1.09 1.15 1.65 -
P/RPS 1.50 1.69 1.29 1.47 1.93 1.95 2.35 -25.92%
P/EPS 46.14 39.34 96.04 30.71 31.59 18.75 13.48 127.63%
EY 2.17 2.54 1.04 3.26 3.17 5.33 7.42 -56.03%
DY 0.00 0.00 4.38 0.00 0.00 0.00 25.45 -
P/NAPS 0.59 0.69 0.61 0.70 0.96 1.01 1.40 -43.87%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 16/05/19 26/02/19 30/11/18 17/08/18 16/05/18 27/02/18 -
Price 0.575 0.68 0.775 0.75 1.23 1.00 1.32 -
P/RPS 1.32 1.52 1.46 1.39 2.18 1.69 1.88 -21.05%
P/EPS 40.82 35.43 108.66 28.97 35.65 16.30 10.79 143.38%
EY 2.45 2.82 0.92 3.45 2.81 6.13 9.27 -58.91%
DY 0.00 0.00 3.87 0.00 0.00 0.00 31.82 -
P/NAPS 0.52 0.62 0.69 0.66 1.08 0.88 1.12 -40.12%

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