[STAR] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 7.17%
YoY- -569.81%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 211,928 210,638 208,416 187,111 180,794 178,706 170,448 15.61%
PBT 9,409 10,234 11,888 -149,451 -141,965 -103,566 -56,080 -
Tax -748 -1,642 -1,884 17,300 -448 -474 -540 24.23%
NP 8,661 8,592 10,004 -132,151 -142,413 -104,040 -56,620 -
-
NP to SH 8,710 8,666 10,084 -132,080 -142,280 -103,894 -56,400 -
-
Tax Rate 7.95% 16.04% 15.85% - - - - -
Total Cost 203,266 202,046 198,412 319,262 323,207 282,746 227,068 -7.11%
-
Net Worth 652,288 652,288 645,040 637,793 666,783 717,517 761,003 -9.75%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 652,288 652,288 645,040 637,793 666,783 717,517 761,003 -9.75%
NOSH 738,563 738,563 738,563 738,563 738,563 738,563 738,563 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.09% 4.08% 4.80% -70.63% -78.77% -58.22% -33.22% -
ROE 1.34% 1.33% 1.56% -20.71% -21.34% -14.48% -7.41% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 29.24 29.06 28.76 25.82 24.95 24.66 23.52 15.60%
EPS 1.20 1.20 1.40 -18.22 -19.63 -14.34 -7.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.89 0.88 0.92 0.99 1.05 -9.75%
Adjusted Per Share Value based on latest NOSH - 738,563
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 28.69 28.52 28.22 25.33 24.48 24.20 23.08 15.59%
EPS 1.18 1.17 1.37 -17.88 -19.26 -14.07 -7.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8832 0.8832 0.8734 0.8636 0.9028 0.9715 1.0304 -9.75%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.275 0.30 0.35 0.315 0.345 0.375 0.415 -
P/RPS 0.94 1.03 1.22 1.22 1.38 1.52 1.76 -34.14%
P/EPS 22.88 25.09 25.16 -1.73 -1.76 -2.62 -5.33 -
EY 4.37 3.99 3.98 -57.85 -56.90 -38.23 -18.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.39 0.36 0.38 0.38 0.40 -15.61%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 23/08/22 24/05/22 28/02/22 18/11/21 26/08/21 25/05/21 -
Price 0.285 0.30 0.31 0.32 0.345 0.36 0.38 -
P/RPS 0.97 1.03 1.08 1.24 1.38 1.46 1.62 -28.93%
P/EPS 23.71 25.09 22.28 -1.76 -1.76 -2.51 -4.88 -
EY 4.22 3.99 4.49 -56.95 -56.90 -39.82 -20.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.35 0.36 0.38 0.36 0.36 -7.54%

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