[STAR] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -20.55%
YoY- 105.24%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 219,913 220,020 207,952 216,959 211,928 210,638 208,416 3.64%
PBT 3,720 4,748 4,596 8,750 9,409 10,234 11,888 -53.87%
Tax -1,073 -890 -44 -1,866 -748 -1,642 -1,884 -31.26%
NP 2,646 3,858 4,552 6,884 8,661 8,592 10,004 -58.76%
-
NP to SH 2,646 3,858 4,552 6,921 8,710 8,666 10,084 -58.98%
-
Tax Rate 28.84% 18.74% 0.96% 21.33% 7.95% 16.04% 15.85% -
Total Cost 217,266 216,162 203,400 210,075 203,266 202,046 198,412 6.23%
-
Net Worth 645,040 645,040 652,288 652,288 652,288 652,288 645,040 0.00%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 645,040 645,040 652,288 652,288 652,288 652,288 645,040 0.00%
NOSH 738,563 738,563 738,563 738,563 738,563 738,563 738,563 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.20% 1.75% 2.19% 3.17% 4.09% 4.08% 4.80% -
ROE 0.41% 0.60% 0.70% 1.06% 1.34% 1.33% 1.56% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 30.34 30.36 28.69 29.94 29.24 29.06 28.76 3.62%
EPS 0.36 0.54 0.64 0.95 1.20 1.20 1.40 -59.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.90 0.90 0.90 0.90 0.89 0.00%
Adjusted Per Share Value based on latest NOSH - 738,563
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 29.78 29.79 28.16 29.38 28.69 28.52 28.22 3.64%
EPS 0.36 0.52 0.62 0.94 1.18 1.17 1.37 -58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8734 0.8734 0.8832 0.8832 0.8832 0.8832 0.8734 0.00%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.405 0.42 0.325 0.30 0.275 0.30 0.35 -
P/RPS 1.33 1.38 1.13 1.00 0.94 1.03 1.22 5.91%
P/EPS 110.91 78.90 51.75 31.42 22.88 25.09 25.16 168.60%
EY 0.90 1.27 1.93 3.18 4.37 3.99 3.98 -62.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.36 0.33 0.31 0.33 0.39 11.62%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 22/08/23 23/05/23 21/02/23 22/11/22 23/08/22 24/05/22 -
Price 0.43 0.385 0.41 0.31 0.285 0.30 0.31 -
P/RPS 1.42 1.27 1.43 1.04 0.97 1.03 1.08 19.99%
P/EPS 117.75 72.33 65.28 32.46 23.71 25.09 22.28 203.10%
EY 0.85 1.38 1.53 3.08 4.22 3.99 4.49 -66.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.46 0.34 0.32 0.33 0.35 23.41%

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