[STAR] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -74.12%
YoY- -52.18%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 129,381 118,605 153,375 153,616 165,539 198,731 280,769 -40.36%
PBT 565 6,433 40,428 19,433 39,877 22,378 60,345 -95.57%
Tax -2,043 2,836 1,390 -9,202 -5,313 -7,519 -8,294 -60.73%
NP -1,478 9,269 41,818 10,231 34,564 14,859 52,051 -
-
NP to SH 8,509 6,646 39,441 11,305 43,676 15,489 49,478 -69.10%
-
Tax Rate 361.59% -44.09% -3.44% 47.35% 13.32% 33.60% 13.74% -
Total Cost 130,859 109,336 111,557 143,385 130,975 183,872 228,718 -31.10%
-
Net Worth 1,080,273 1,070,744 1,130,051 1,086,166 1,136,166 1,084,230 1,152,025 -4.20%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 266,368 - 66,473 - 66,399 - 66,462 152.52%
Div Payout % 3,130.43% - 168.54% - 152.03% - 134.33% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,080,273 1,070,744 1,130,051 1,086,166 1,136,166 1,084,230 1,152,025 -4.20%
NOSH 739,913 738,444 738,595 738,888 737,770 737,571 738,477 0.12%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -1.14% 7.82% 27.27% 6.66% 20.88% 7.48% 18.54% -
ROE 0.79% 0.62% 3.49% 1.04% 3.84% 1.43% 4.29% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.49 16.06 20.77 20.79 22.44 26.94 38.02 -40.43%
EPS 1.15 0.90 5.34 1.53 5.92 2.10 6.70 -69.14%
DPS 36.00 0.00 9.00 0.00 9.00 0.00 9.00 152.19%
NAPS 1.46 1.45 1.53 1.47 1.54 1.47 1.56 -4.32%
Adjusted Per Share Value based on latest NOSH - 738,888
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.52 16.06 20.77 20.80 22.41 26.91 38.02 -40.36%
EPS 1.15 0.90 5.34 1.53 5.91 2.10 6.70 -69.14%
DPS 36.07 0.00 9.00 0.00 8.99 0.00 9.00 152.52%
NAPS 1.4627 1.4498 1.5301 1.4706 1.5383 1.468 1.5598 -4.19%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.34 2.41 2.24 2.51 2.61 2.40 2.34 -
P/RPS 13.38 15.00 10.79 12.07 11.63 8.91 6.15 67.98%
P/EPS 203.48 267.78 41.95 164.05 44.09 114.29 34.93 224.10%
EY 0.49 0.37 2.38 0.61 2.27 0.87 2.86 -69.18%
DY 15.38 0.00 4.02 0.00 3.45 0.00 3.85 151.97%
P/NAPS 1.60 1.66 1.46 1.71 1.69 1.63 1.50 4.40%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 23/05/17 27/02/17 21/11/16 22/08/16 24/05/16 26/02/16 -
Price 2.38 2.48 2.38 2.43 2.59 2.39 2.39 -
P/RPS 13.61 15.44 11.46 11.69 11.54 8.87 6.29 67.36%
P/EPS 206.96 275.56 44.57 158.82 43.75 113.81 35.67 223.23%
EY 0.48 0.36 2.24 0.63 2.29 0.88 2.80 -69.17%
DY 15.13 0.00 3.78 0.00 3.47 0.00 3.77 152.75%
P/NAPS 1.63 1.71 1.56 1.65 1.68 1.63 1.53 4.31%

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