[STAR] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -186.02%
YoY- -254.27%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 187,111 180,794 178,706 170,448 196,416 193,961 194,530 -2.55%
PBT -149,451 -141,965 -103,566 -56,080 -16,528 3,525 -60,970 81.50%
Tax 17,300 -448 -474 -540 -3,260 -8,913 -862 -
NP -132,151 -142,413 -104,040 -56,620 -19,788 -5,388 -61,832 65.69%
-
NP to SH -132,080 -142,280 -103,894 -56,400 -19,719 -5,340 -61,856 65.59%
-
Tax Rate - - - - - 252.85% - -
Total Cost 319,262 323,207 282,746 227,068 216,204 199,349 256,362 15.70%
-
Net Worth 637,793 666,783 717,517 761,003 772,595 794,461 765,307 -11.41%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 637,793 666,783 717,517 761,003 772,595 794,461 765,307 -11.41%
NOSH 738,563 738,563 738,563 738,563 738,563 738,563 738,563 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -70.63% -78.77% -58.22% -33.22% -10.07% -2.78% -31.79% -
ROE -20.71% -21.34% -14.48% -7.41% -2.55% -0.67% -8.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 25.82 24.95 24.66 23.52 26.95 26.61 26.69 -2.17%
EPS -18.22 -19.63 -14.34 -7.80 -2.71 -0.73 -8.48 66.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.92 0.99 1.05 1.06 1.09 1.05 -11.07%
Adjusted Per Share Value based on latest NOSH - 738,563
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 25.33 24.48 24.20 23.08 26.59 26.26 26.34 -2.56%
EPS -17.88 -19.26 -14.07 -7.64 -2.67 -0.72 -8.38 65.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8636 0.9028 0.9715 1.0304 1.0461 1.0757 1.0362 -11.40%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.315 0.345 0.375 0.415 0.35 0.315 0.35 -
P/RPS 1.22 1.38 1.52 1.76 1.30 1.18 1.31 -4.62%
P/EPS -1.73 -1.76 -2.62 -5.33 -12.94 -42.99 -4.12 -43.83%
EY -57.85 -56.90 -38.23 -18.75 -7.73 -2.33 -24.25 78.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.38 0.40 0.33 0.29 0.33 5.95%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 18/11/21 26/08/21 25/05/21 25/02/21 12/11/20 27/08/20 -
Price 0.32 0.345 0.36 0.38 0.355 0.32 0.35 -
P/RPS 1.24 1.38 1.46 1.62 1.32 1.20 1.31 -3.58%
P/EPS -1.76 -1.76 -2.51 -4.88 -13.12 -43.68 -4.12 -43.19%
EY -56.95 -56.90 -39.82 -20.48 -7.62 -2.29 -24.25 76.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.36 0.36 0.33 0.29 0.33 5.95%

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