[STAR] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 25.41%
YoY- -15.46%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 198,731 280,769 254,506 266,311 217,434 280,888 247,184 -13.52%
PBT 22,378 60,345 29,202 42,926 37,600 32,300 46,689 -38.72%
Tax -7,519 -8,294 -7,878 -9,612 -13,680 -8,090 -13,415 -31.99%
NP 14,859 52,051 21,324 33,314 23,920 24,210 33,274 -41.54%
-
NP to SH 15,489 49,478 23,639 33,292 26,547 21,482 34,296 -41.10%
-
Tax Rate 33.60% 13.74% 26.98% 22.39% 36.38% 25.05% 28.73% -
Total Cost 183,872 228,718 233,182 232,997 193,514 256,678 213,910 -9.58%
-
Net Worth 1,084,230 1,152,025 1,108,078 1,136,799 1,106,125 1,144,230 1,121,073 -2.20%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 66,462 - 66,436 - 66,439 - -
Div Payout % - 134.33% - 199.56% - 309.28% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,084,230 1,152,025 1,108,078 1,136,799 1,106,125 1,144,230 1,121,073 -2.20%
NOSH 737,571 738,477 738,718 738,181 737,416 738,213 737,548 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.48% 18.54% 8.38% 12.51% 11.00% 8.62% 13.46% -
ROE 1.43% 4.29% 2.13% 2.93% 2.40% 1.88% 3.06% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 26.94 38.02 34.45 36.08 29.49 38.05 33.51 -13.52%
EPS 2.10 6.70 3.20 4.51 3.60 2.91 4.65 -41.10%
DPS 0.00 9.00 0.00 9.00 0.00 9.00 0.00 -
NAPS 1.47 1.56 1.50 1.54 1.50 1.55 1.52 -2.20%
Adjusted Per Share Value based on latest NOSH - 738,181
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 26.91 38.02 34.46 36.06 29.44 38.03 33.47 -13.52%
EPS 2.10 6.70 3.20 4.51 3.59 2.91 4.64 -41.02%
DPS 0.00 9.00 0.00 9.00 0.00 9.00 0.00 -
NAPS 1.468 1.5598 1.5003 1.5392 1.4977 1.5493 1.5179 -2.20%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.40 2.34 2.44 2.47 2.45 2.31 2.56 -
P/RPS 8.91 6.15 7.08 6.85 8.31 6.07 7.64 10.78%
P/EPS 114.29 34.93 76.25 54.77 68.06 79.38 55.05 62.67%
EY 0.87 2.86 1.31 1.83 1.47 1.26 1.82 -38.83%
DY 0.00 3.85 0.00 3.64 0.00 3.90 0.00 -
P/NAPS 1.63 1.50 1.63 1.60 1.63 1.49 1.68 -1.99%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 26/02/16 16/11/15 18/08/15 19/05/15 27/02/15 19/11/14 -
Price 2.39 2.39 2.40 2.41 2.41 2.50 2.30 -
P/RPS 8.87 6.29 6.97 6.68 8.17 6.57 6.86 18.66%
P/EPS 113.81 35.67 75.00 53.44 66.94 85.91 49.46 74.20%
EY 0.88 2.80 1.33 1.87 1.49 1.16 2.02 -42.50%
DY 0.00 3.77 0.00 3.73 0.00 3.60 0.00 -
P/NAPS 1.63 1.53 1.60 1.56 1.61 1.61 1.51 5.22%

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