[STAR] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -87.47%
YoY- 70.25%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 392,680 299,639 208,516 109,027 517,734 391,392 260,506 31.36%
PBT 8,973 22,293 19,840 17,589 39,817 227,471 6,999 17.96%
Tax -3,477 -7,880 -7,003 -6,200 47,627 17,074 -5,173 -23.21%
NP 5,496 14,413 12,837 11,389 87,444 244,545 1,826 108.04%
-
NP to SH 5,263 14,325 12,729 11,315 90,294 245,443 15,155 -50.49%
-
Tax Rate 38.75% 35.35% 35.30% 35.25% -119.61% -7.51% 73.91% -
Total Cost 387,184 285,226 195,679 97,638 430,290 146,847 258,680 30.75%
-
Net Worth 833,799 841,178 841,178 841,178 870,693 1,025,754 1,079,331 -15.76%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 22,136 - - - 309,907 265,662 266,136 -80.85%
Div Payout % 420.60% - - - 343.22% 108.24% 1,756.10% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 833,799 841,178 841,178 841,178 870,693 1,025,754 1,079,331 -15.76%
NOSH 738,563 738,563 738,563 738,563 738,563 737,952 739,268 -0.06%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.40% 4.81% 6.16% 10.45% 16.89% 62.48% 0.70% -
ROE 0.63% 1.70% 1.51% 1.35% 10.37% 23.93% 1.40% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 53.22 40.61 28.26 14.78 70.17 53.04 35.24 31.53%
EPS 0.71 1.94 1.73 1.53 12.24 33.26 2.05 -50.58%
DPS 3.00 0.00 0.00 0.00 42.00 36.00 36.00 -80.83%
NAPS 1.13 1.14 1.14 1.14 1.18 1.39 1.46 -15.66%
Adjusted Per Share Value based on latest NOSH - 738,563
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 53.17 40.57 28.23 14.76 70.10 52.99 35.27 31.37%
EPS 0.71 1.94 1.72 1.53 12.23 33.23 2.05 -50.58%
DPS 3.00 0.00 0.00 0.00 41.96 35.97 36.03 -80.84%
NAPS 1.1289 1.1389 1.1389 1.1389 1.1789 1.3889 1.4614 -15.77%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.685 0.795 1.09 1.15 1.65 1.71 2.34 -
P/RPS 1.29 1.96 3.86 7.78 2.35 3.22 6.64 -66.35%
P/EPS 96.04 40.95 63.19 74.99 13.48 5.14 114.15 -10.85%
EY 1.04 2.44 1.58 1.33 7.42 19.45 0.88 11.74%
DY 4.38 0.00 0.00 0.00 25.45 21.05 15.38 -56.61%
P/NAPS 0.61 0.70 0.96 1.01 1.40 1.23 1.60 -47.32%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 30/11/18 17/08/18 16/05/18 27/02/18 20/11/17 21/08/17 -
Price 0.775 0.75 1.23 1.00 1.32 1.37 2.38 -
P/RPS 1.46 1.85 4.35 6.77 1.88 2.58 6.75 -63.86%
P/EPS 108.66 38.63 71.30 65.21 10.79 4.12 116.10 -4.30%
EY 0.92 2.59 1.40 1.53 9.27 24.28 0.86 4.58%
DY 3.87 0.00 0.00 0.00 31.82 26.28 15.13 -59.60%
P/NAPS 0.69 0.66 1.08 0.88 1.12 0.99 1.63 -43.53%

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