[STAR] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

27-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 55.97%

YoY- -17.33%

Quarter Report

Star Q4 2016 FINAL.pdf

Latest QR

Upcoming QR

STAR's Result

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	391,392	260,506	118,605	630,432	477,057	323,441	198,731	57.05%
YoY %	50.24%	119.64%	-81.19%	32.15%	47.49%	62.75%	-	-
Horiz. %	196.95%	131.08%	59.68%	317.23%	240.05%	162.75%	100.00%	-
PBT	227,471	6,999	6,433	122,972	82,544	63,111	22,378	368.58%
YoY %	3,150.05%	8.80%	-94.77%	48.98%	30.79%	182.02%	-	-
Horiz. %	1,016.49%	31.28%	28.75%	549.52%	368.86%	282.02%	100.00%	-
Tax	17,074	-5,173	2,836	-6,063	-7,453	-12,832	-7,519	-
YoY %	430.06%	-282.40%	146.78%	18.65%	41.92%	-70.66%	-	-
Horiz. %	-227.08%	68.80%	-37.72%	80.64%	99.12%	170.66%	100.00%	-
NP	244,545	1,826	9,269	116,909	75,091	50,279	14,859	545.91%
YoY %	13,292.39%	-80.30%	-92.07%	55.69%	49.35%	238.37%	-	-
Horiz. %	1,645.77%	12.29%	62.38%	786.79%	505.36%	338.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	245,443	15,155	6,646	109,911	70,470	59,165	15,489	529.82%
YoY %	1,519.55%	128.03%	-93.95%	55.97%	19.11%	281.98%	-	-
Horiz. %	1,584.63%	97.84%	42.91%	709.61%	454.97%	381.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-7.51%	73.91%	-44.09%	4.93%	9.03%	20.33%	33.60%	-
YoY %	-110.16%	267.63%	-994.32%	-45.40%	-55.58%	-39.49%	-	-
Horiz. %	-22.35%	219.97%	-131.22%	14.67%	26.88%	60.51%	100.00%	-
Total Cost	146,847	258,680	109,336	513,523	401,966	273,162	183,872	-13.90%
YoY %	-43.23%	136.59%	-78.71%	27.75%	47.15%	48.56%	-	-
Horiz. %	79.86%	140.68%	59.46%	279.28%	218.61%	148.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,025,754	1,079,331	1,070,744	1,129,374	1,084,721	1,136,085	1,084,230	-3.62%
YoY %	-4.96%	0.80%	-5.19%	4.12%	-4.52%	4.78%	-	-
Horiz. %	94.61%	99.55%	98.76%	104.16%	100.05%	104.78%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	265,662	266,136	-	132,867	66,411	66,394	-	-
YoY %	-0.18%	0.00%	-	100.07%	0.03%	0.00%	-	-
Horiz. %	400.13%	400.84%	-	200.12%	100.03%	100.00%	-	-
Div Payout %	108.24%	1,756.10%	-	120.89%	94.24%	112.22%	-	-
YoY %	-93.84%	0.00%	-	28.28%	-16.02%	0.00%	-	-
Horiz. %	96.45%	1,564.87%	-	107.73%	83.98%	100.00%	-	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	1,025,754	1,079,331	1,070,744	1,129,374	1,084,721	1,136,085	1,084,230	-3.62%
YoY %	-4.96%	0.80%	-5.19%	4.12%	-4.52%	4.78%	-	-
Horiz. %	94.61%	99.55%	98.76%	104.16%	100.05%	104.78%	100.00%	-
NOSH	737,952	739,268	738,444	738,153	737,905	737,718	737,571	0.03%
YoY %	-0.18%	0.11%	0.04%	0.03%	0.03%	0.02%	-	-
Horiz. %	100.05%	100.23%	100.12%	100.08%	100.05%	100.02%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	62.48%	0.70%	7.82%	18.54%	15.74%	15.55%	7.48%	-
YoY %	8,825.71%	-91.05%	-57.82%	17.79%	1.22%	107.89%	-	-
Horiz. %	835.29%	9.36%	104.55%	247.86%	210.43%	207.89%	100.00%	-
ROE	23.93%	1.40%	0.62%	9.73%	6.50%	5.21%	1.43%	-
YoY %	1,609.29%	125.81%	-93.63%	49.69%	24.76%	264.34%	-	-
Horiz. %	1,673.43%	97.90%	43.36%	680.42%	454.55%	364.34%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	53.04	35.24	16.06	85.41	64.65	43.84	26.94	57.02%
YoY %	50.51%	119.43%	-81.20%	32.11%	47.47%	62.73%	-	-
Horiz. %	196.88%	130.81%	59.61%	317.04%	239.98%	162.73%	100.00%	-
EPS	33.26	2.05	0.90	14.89	9.55	8.02	2.10	529.61%
YoY %	1,522.44%	127.78%	-93.96%	55.92%	19.08%	281.90%	-	-
Horiz. %	1,583.81%	97.62%	42.86%	709.05%	454.76%	381.90%	100.00%	-
DPS	36.00	36.00	0.00	18.00	9.00	9.00	0.00	-
YoY %	0.00%	0.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	400.00%	400.00%	0.00%	200.00%	100.00%	100.00%	-	-
NAPS	1.39	1.46	1.45	1.53	1.47	1.54	1.47	-3.65%
YoY %	-4.79%	0.69%	-5.23%	4.08%	-4.55%	4.76%	-	-
Horiz. %	94.56%	99.32%	98.64%	104.08%	100.00%	104.76%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 738,595
RPS	52.99	35.27	16.06	85.36	64.59	43.79	26.91	57.03%
YoY %	50.24%	119.61%	-81.19%	32.16%	47.50%	62.73%	-	-
Horiz. %	196.92%	131.07%	59.68%	317.21%	240.02%	162.73%	100.00%	-
EPS	33.23	2.05	0.90	14.88	9.54	8.01	2.10	529.23%
YoY %	1,520.98%	127.78%	-93.95%	55.97%	19.10%	281.43%	-	-
Horiz. %	1,582.38%	97.62%	42.86%	708.57%	454.29%	381.43%	100.00%	-
DPS	35.97	36.03	0.00	17.99	8.99	8.99	0.00	-
YoY %	-0.17%	0.00%	0.00%	100.11%	0.00%	0.00%	-	-
Horiz. %	400.11%	400.78%	0.00%	200.11%	100.00%	100.00%	-	-
NAPS	1.3889	1.4614	1.4498	1.5292	1.4687	1.5382	1.468	-3.62%
YoY %	-4.96%	0.80%	-5.19%	4.12%	-4.52%	4.78%	-	-
Horiz. %	94.61%	99.55%	98.76%	104.17%	100.05%	104.78%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.71	2.34	2.41	2.24	2.51	2.61	2.40	-
P/RPS	3.22	6.64	15.00	2.62	3.88	5.95	8.91	-49.23%
YoY %	-51.51%	-55.73%	472.52%	-32.47%	-34.79%	-33.22%	-	-
Horiz. %	36.14%	74.52%	168.35%	29.41%	43.55%	66.78%	100.00%	-
P/EPS	5.14	114.15	267.78	15.04	26.28	32.54	114.29	-87.32%
YoY %	-95.50%	-57.37%	1,680.45%	-42.77%	-19.24%	-71.53%	-	-
Horiz. %	4.50%	99.88%	234.30%	13.16%	22.99%	28.47%	100.00%	-
EY	19.45	0.88	0.37	6.65	3.80	3.07	0.87	692.09%
YoY %	2,110.23%	137.84%	-94.44%	75.00%	23.78%	252.87%	-	-
Horiz. %	2,235.63%	101.15%	42.53%	764.37%	436.78%	352.87%	100.00%	-
DY	21.05	15.38	0.00	8.04	3.59	3.45	0.00	-
YoY %	36.87%	0.00%	0.00%	123.96%	4.06%	0.00%	-	-
Horiz. %	610.14%	445.80%	0.00%	233.04%	104.06%	100.00%	-	-
P/NAPS	1.23	1.60	1.66	1.46	1.71	1.69	1.63	-17.10%
YoY %	-23.13%	-3.61%	13.70%	-14.62%	1.18%	3.68%	-	-
Horiz. %	75.46%	98.16%	101.84%	89.57%	104.91%	103.68%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	20/11/17	21/08/17	23/05/17	27/02/17	21/11/16	22/08/16	24/05/16	-
Price	1.37	2.38	2.48	2.38	2.43	2.59	2.39	-
P/RPS	2.58	6.75	15.44	2.79	3.76	5.91	8.87	-56.06%
YoY %	-61.78%	-56.28%	453.41%	-25.80%	-36.38%	-33.37%	-	-
Horiz. %	29.09%	76.10%	174.07%	31.45%	42.39%	66.63%	100.00%	-
P/EPS	4.12	116.10	275.56	15.98	25.45	32.29	113.81	-89.03%
YoY %	-96.45%	-57.87%	1,624.41%	-37.21%	-21.18%	-71.63%	-	-
Horiz. %	3.62%	102.01%	242.12%	14.04%	22.36%	28.37%	100.00%	-
EY	24.28	0.86	0.36	6.26	3.93	3.10	0.88	811.24%
YoY %	2,723.26%	138.89%	-94.25%	59.29%	26.77%	252.27%	-	-
Horiz. %	2,759.09%	97.73%	40.91%	711.36%	446.59%	352.27%	100.00%	-
DY	26.28	15.13	0.00	7.56	3.70	3.47	0.00	-
YoY %	73.69%	0.00%	0.00%	104.32%	6.63%	0.00%	-	-
Horiz. %	757.35%	436.02%	0.00%	217.87%	106.63%	100.00%	-	-
P/NAPS	0.99	1.63	1.71	1.56	1.65	1.68	1.63	-28.25%
YoY %	-39.26%	-4.68%	9.62%	-5.45%	-1.79%	3.07%	-	-
Horiz. %	60.74%	100.00%	104.91%	95.71%	101.23%	103.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos