[STAR] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 19.11%
YoY- -15.58%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 260,506 118,605 630,432 477,057 323,441 198,731 1,019,020 -59.75%
PBT 6,999 6,433 122,972 82,544 63,111 22,378 170,073 -88.10%
Tax -5,173 2,836 -6,063 -7,453 -12,832 -7,519 -39,464 -74.22%
NP 1,826 9,269 116,909 75,091 50,279 14,859 130,609 -94.21%
-
NP to SH 15,155 6,646 109,911 70,470 59,165 15,489 132,956 -76.52%
-
Tax Rate 73.91% -44.09% 4.93% 9.03% 20.33% 33.60% 23.20% -
Total Cost 258,680 109,336 513,523 401,966 273,162 183,872 888,411 -56.10%
-
Net Worth 1,079,331 1,070,744 1,129,374 1,084,721 1,136,085 1,084,230 1,151,006 -4.19%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 266,136 - 132,867 66,411 66,394 - 132,808 59.01%
Div Payout % 1,756.10% - 120.89% 94.24% 112.22% - 99.89% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,079,331 1,070,744 1,129,374 1,084,721 1,136,085 1,084,230 1,151,006 -4.19%
NOSH 739,268 738,444 738,153 737,905 737,718 737,571 737,824 0.13%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.70% 7.82% 18.54% 15.74% 15.55% 7.48% 12.82% -
ROE 1.40% 0.62% 9.73% 6.50% 5.21% 1.43% 11.55% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 35.24 16.06 85.41 64.65 43.84 26.94 138.11 -59.80%
EPS 2.05 0.90 14.89 9.55 8.02 2.10 18.02 -76.55%
DPS 36.00 0.00 18.00 9.00 9.00 0.00 18.00 58.80%
NAPS 1.46 1.45 1.53 1.47 1.54 1.47 1.56 -4.32%
Adjusted Per Share Value based on latest NOSH - 738,888
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 35.27 16.06 85.36 64.59 43.79 26.91 137.97 -59.75%
EPS 2.05 0.90 14.88 9.54 8.01 2.10 18.00 -76.53%
DPS 36.03 0.00 17.99 8.99 8.99 0.00 17.98 59.01%
NAPS 1.4614 1.4498 1.5292 1.4687 1.5382 1.468 1.5584 -4.19%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.34 2.41 2.24 2.51 2.61 2.40 2.34 -
P/RPS 6.64 15.00 2.62 3.88 5.95 8.91 1.69 149.20%
P/EPS 114.15 267.78 15.04 26.28 32.54 114.29 12.99 326.40%
EY 0.88 0.37 6.65 3.80 3.07 0.87 7.70 -76.48%
DY 15.38 0.00 8.04 3.59 3.45 0.00 7.69 58.80%
P/NAPS 1.60 1.66 1.46 1.71 1.69 1.63 1.50 4.40%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 23/05/17 27/02/17 21/11/16 22/08/16 24/05/16 26/02/16 -
Price 2.38 2.48 2.38 2.43 2.59 2.39 2.39 -
P/RPS 6.75 15.44 2.79 3.76 5.91 8.87 1.73 148.04%
P/EPS 116.10 275.56 15.98 25.45 32.29 113.81 13.26 325.36%
EY 0.86 0.36 6.26 3.93 3.10 0.88 7.54 -76.51%
DY 15.13 0.00 7.56 3.70 3.47 0.00 7.53 59.29%
P/NAPS 1.63 1.71 1.56 1.65 1.68 1.63 1.53 4.31%

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