[STAR] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 169.05%
YoY- -68.71%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 315,934 319,830 320,582 330,264 392,680 399,518 417,032 -16.85%
PBT 14,643 12,878 17,508 22,844 8,973 29,724 39,680 -48.45%
Tax -8,922 -5,454 -7,088 -8,608 -3,477 -10,506 -14,006 -25.90%
NP 5,721 7,424 10,420 14,236 5,496 19,217 25,674 -63.14%
-
NP to SH 5,677 7,262 10,394 14,160 5,263 19,100 25,458 -63.12%
-
Tax Rate 60.93% 42.35% 40.48% 37.68% 38.75% 35.35% 35.30% -
Total Cost 310,213 312,406 310,162 316,028 387,184 380,301 391,358 -14.31%
-
Net Worth 819,042 819,042 819,042 811,663 833,799 841,178 841,178 -1.75%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 14,757 - - - 22,136 - - -
Div Payout % 259.95% - - - 420.60% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 819,042 819,042 819,042 811,663 833,799 841,178 841,178 -1.75%
NOSH 738,563 738,563 738,563 738,563 738,563 738,563 738,563 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.81% 2.32% 3.25% 4.31% 1.40% 4.81% 6.16% -
ROE 0.69% 0.89% 1.27% 1.74% 0.63% 2.27% 3.03% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 42.82 43.34 43.45 44.76 53.22 54.14 56.52 -16.85%
EPS 0.77 0.99 1.40 1.92 0.71 2.59 3.46 -63.17%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.11 1.11 1.11 1.10 1.13 1.14 1.14 -1.75%
Adjusted Per Share Value based on latest NOSH - 738,563
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 42.78 43.30 43.41 44.72 53.17 54.09 56.47 -16.85%
EPS 0.77 0.98 1.41 1.92 0.71 2.59 3.45 -63.10%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.109 1.109 1.109 1.099 1.1289 1.1389 1.1389 -1.75%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.485 0.53 0.65 0.755 0.685 0.795 1.09 -
P/RPS 1.13 1.22 1.50 1.69 1.29 1.47 1.93 -29.94%
P/EPS 63.04 53.85 46.14 39.34 96.04 30.71 31.59 58.30%
EY 1.59 1.86 2.17 2.54 1.04 3.26 3.17 -36.79%
DY 4.12 0.00 0.00 0.00 4.38 0.00 0.00 -
P/NAPS 0.44 0.48 0.59 0.69 0.61 0.70 0.96 -40.46%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 28/08/19 16/05/19 26/02/19 30/11/18 17/08/18 -
Price 0.375 0.45 0.575 0.68 0.775 0.75 1.23 -
P/RPS 0.88 1.04 1.32 1.52 1.46 1.39 2.18 -45.28%
P/EPS 48.74 45.72 40.82 35.43 108.66 28.97 35.65 23.11%
EY 2.05 2.19 2.45 2.82 0.92 3.45 2.81 -18.91%
DY 5.33 0.00 0.00 0.00 3.87 0.00 0.00 -
P/NAPS 0.34 0.41 0.52 0.62 0.69 0.66 1.08 -53.62%

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