[STAR] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -28.99%
YoY- -31.07%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 165,539 198,731 280,769 254,506 266,311 217,434 280,888 -29.72%
PBT 39,877 22,378 60,345 29,202 42,926 37,600 32,300 15.09%
Tax -5,313 -7,519 -8,294 -7,878 -9,612 -13,680 -8,090 -24.46%
NP 34,564 14,859 52,051 21,324 33,314 23,920 24,210 26.81%
-
NP to SH 43,676 15,489 49,478 23,639 33,292 26,547 21,482 60.55%
-
Tax Rate 13.32% 33.60% 13.74% 26.98% 22.39% 36.38% 25.05% -
Total Cost 130,975 183,872 228,718 233,182 232,997 193,514 256,678 -36.17%
-
Net Worth 1,136,166 1,084,230 1,152,025 1,108,078 1,136,799 1,106,125 1,144,230 -0.47%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 66,399 - 66,462 - 66,436 - 66,439 -0.04%
Div Payout % 152.03% - 134.33% - 199.56% - 309.28% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,136,166 1,084,230 1,152,025 1,108,078 1,136,799 1,106,125 1,144,230 -0.47%
NOSH 737,770 737,571 738,477 738,718 738,181 737,416 738,213 -0.04%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 20.88% 7.48% 18.54% 8.38% 12.51% 11.00% 8.62% -
ROE 3.84% 1.43% 4.29% 2.13% 2.93% 2.40% 1.88% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 22.44 26.94 38.02 34.45 36.08 29.49 38.05 -29.69%
EPS 5.92 2.10 6.70 3.20 4.51 3.60 2.91 60.62%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 9.00 0.00%
NAPS 1.54 1.47 1.56 1.50 1.54 1.50 1.55 -0.43%
Adjusted Per Share Value based on latest NOSH - 738,718
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 22.41 26.91 38.02 34.46 36.06 29.44 38.03 -29.73%
EPS 5.91 2.10 6.70 3.20 4.51 3.59 2.91 60.44%
DPS 8.99 0.00 9.00 0.00 9.00 0.00 9.00 -0.07%
NAPS 1.5383 1.468 1.5598 1.5003 1.5392 1.4977 1.5493 -0.47%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.61 2.40 2.34 2.44 2.47 2.45 2.31 -
P/RPS 11.63 8.91 6.15 7.08 6.85 8.31 6.07 54.32%
P/EPS 44.09 114.29 34.93 76.25 54.77 68.06 79.38 -32.45%
EY 2.27 0.87 2.86 1.31 1.83 1.47 1.26 48.11%
DY 3.45 0.00 3.85 0.00 3.64 0.00 3.90 -7.85%
P/NAPS 1.69 1.63 1.50 1.63 1.60 1.63 1.49 8.76%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 24/05/16 26/02/16 16/11/15 18/08/15 19/05/15 27/02/15 -
Price 2.59 2.39 2.39 2.40 2.41 2.41 2.50 -
P/RPS 11.54 8.87 6.29 6.97 6.68 8.17 6.57 45.62%
P/EPS 43.75 113.81 35.67 75.00 53.44 66.94 85.91 -36.25%
EY 2.29 0.88 2.80 1.33 1.87 1.49 1.16 57.43%
DY 3.47 0.00 3.77 0.00 3.73 0.00 3.60 -2.42%
P/NAPS 1.68 1.63 1.53 1.60 1.56 1.61 1.61 2.88%

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