[STAR] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 12.54%
YoY- -94.16%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 160,291 82,566 392,680 299,639 208,516 109,027 517,734 -54.33%
PBT 8,754 5,711 8,973 22,293 19,840 17,589 39,817 -63.67%
Tax -3,544 -2,152 -3,477 -7,880 -7,003 -6,200 47,627 -
NP 5,210 3,559 5,496 14,413 12,837 11,389 87,444 -84.82%
-
NP to SH 5,197 3,540 5,263 14,325 12,729 11,315 90,294 -85.17%
-
Tax Rate 40.48% 37.68% 38.75% 35.35% 35.30% 35.25% -119.61% -
Total Cost 155,081 79,007 387,184 285,226 195,679 97,638 430,290 -49.45%
-
Net Worth 819,042 811,663 833,799 841,178 841,178 841,178 870,693 -4.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 22,136 - - - 309,907 -
Div Payout % - - 420.60% - - - 343.22% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 819,042 811,663 833,799 841,178 841,178 841,178 870,693 -4.00%
NOSH 738,563 738,563 738,563 738,563 738,563 738,563 738,563 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.25% 4.31% 1.40% 4.81% 6.16% 10.45% 16.89% -
ROE 0.63% 0.44% 0.63% 1.70% 1.51% 1.35% 10.37% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.72 11.19 53.22 40.61 28.26 14.78 70.17 -54.33%
EPS 0.70 0.48 0.71 1.94 1.73 1.53 12.24 -85.23%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 42.00 -
NAPS 1.11 1.10 1.13 1.14 1.14 1.14 1.18 -4.00%
Adjusted Per Share Value based on latest NOSH - 738,563
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.70 11.18 53.17 40.57 28.23 14.76 70.10 -54.33%
EPS 0.70 0.48 0.71 1.94 1.72 1.53 12.23 -85.22%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 41.96 -
NAPS 1.109 1.099 1.1289 1.1389 1.1389 1.1389 1.1789 -4.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.65 0.755 0.685 0.795 1.09 1.15 1.65 -
P/RPS 2.99 6.75 1.29 1.96 3.86 7.78 2.35 17.47%
P/EPS 92.29 157.37 96.04 40.95 63.19 74.99 13.48 261.83%
EY 1.08 0.64 1.04 2.44 1.58 1.33 7.42 -72.42%
DY 0.00 0.00 4.38 0.00 0.00 0.00 25.45 -
P/NAPS 0.59 0.69 0.61 0.70 0.96 1.01 1.40 -43.87%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 16/05/19 26/02/19 30/11/18 17/08/18 16/05/18 27/02/18 -
Price 0.575 0.68 0.775 0.75 1.23 1.00 1.32 -
P/RPS 2.65 6.08 1.46 1.85 4.35 6.77 1.88 25.79%
P/EPS 81.64 141.74 108.66 38.63 71.30 65.21 10.79 286.83%
EY 1.22 0.71 0.92 2.59 1.40 1.53 9.27 -74.22%
DY 0.00 0.00 3.87 0.00 0.00 0.00 31.82 -
P/NAPS 0.52 0.62 0.69 0.66 1.08 0.88 1.12 -40.12%

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