[STAR] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -76.17%
YoY- 63.28%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,019,020 738,251 483,745 217,434 1,013,737 732,849 485,665 63.67%
PBT 170,073 109,728 80,526 37,600 153,421 121,121 74,432 73.21%
Tax -39,464 -31,170 -23,292 -13,680 -41,388 -33,298 -19,883 57.73%
NP 130,609 78,558 57,234 23,920 112,033 87,823 54,549 78.68%
-
NP to SH 132,956 83,478 59,839 26,547 111,416 89,934 55,638 78.45%
-
Tax Rate 23.20% 28.41% 28.92% 36.38% 26.98% 27.49% 26.71% -
Total Cost 888,411 659,693 426,511 193,514 901,704 645,026 431,116 61.72%
-
Net Worth 1,151,006 1,107,135 1,136,276 1,106,125 1,143,674 1,121,408 1,151,130 -0.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 132,808 66,428 66,405 - 132,813 66,399 66,411 58.52%
Div Payout % 99.89% 79.58% 110.97% - 119.21% 73.83% 119.36% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,151,006 1,107,135 1,136,276 1,106,125 1,143,674 1,121,408 1,151,130 -0.00%
NOSH 737,824 738,090 737,842 737,416 737,854 737,768 737,904 -0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.82% 10.64% 11.83% 11.00% 11.05% 11.98% 11.23% -
ROE 11.55% 7.54% 5.27% 2.40% 9.74% 8.02% 4.83% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 138.11 100.02 65.56 29.49 137.39 99.33 65.82 63.67%
EPS 18.02 11.31 8.11 3.60 15.10 12.19 7.54 78.47%
DPS 18.00 9.00 9.00 0.00 18.00 9.00 9.00 58.53%
NAPS 1.56 1.50 1.54 1.50 1.55 1.52 1.56 0.00%
Adjusted Per Share Value based on latest NOSH - 737,416
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 137.97 99.96 65.50 29.44 137.26 99.23 65.76 63.66%
EPS 18.00 11.30 8.10 3.59 15.09 12.18 7.53 78.49%
DPS 17.98 8.99 8.99 0.00 17.98 8.99 8.99 58.53%
NAPS 1.5584 1.499 1.5385 1.4977 1.5485 1.5184 1.5586 -0.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.34 2.44 2.47 2.45 2.31 2.56 2.66 -
P/RPS 1.69 2.44 3.77 8.31 1.68 2.58 4.04 -43.97%
P/EPS 12.99 21.57 30.46 68.06 15.30 21.00 35.28 -48.53%
EY 7.70 4.64 3.28 1.47 6.54 4.76 2.83 94.54%
DY 7.69 3.69 3.64 0.00 7.79 3.52 3.38 72.72%
P/NAPS 1.50 1.63 1.60 1.63 1.49 1.68 1.71 -8.34%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 16/11/15 18/08/15 19/05/15 27/02/15 19/11/14 18/08/14 -
Price 2.39 2.40 2.41 2.41 2.50 2.30 2.60 -
P/RPS 1.73 2.40 3.68 8.17 1.82 2.32 3.95 -42.24%
P/EPS 13.26 21.22 29.72 66.94 16.56 18.87 34.48 -47.02%
EY 7.54 4.71 3.37 1.49 6.04 5.30 2.90 88.75%
DY 7.53 3.75 3.73 0.00 7.20 3.91 3.46 67.69%
P/NAPS 1.53 1.60 1.56 1.61 1.61 1.51 1.67 -5.65%

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