[STAR] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
19-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 19.02%
YoY- 544.75%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 242,135 237,429 221,324 220,008 222,948 221,650 216,843 7.61%
PBT 15,986 13,271 6,946 8,261 4,483 6,007 6,926 74.38%
Tax -686 -416 -787 -771 -2,110 -1,490 -1,406 -37.94%
NP 15,300 12,855 6,159 7,490 2,373 4,517 5,520 96.95%
-
NP to SH 15,300 12,855 6,159 7,490 2,373 4,517 5,538 96.52%
-
Tax Rate 4.29% 3.13% 11.33% 9.33% 47.07% 24.80% 20.30% -
Total Cost 226,835 224,574 215,165 212,518 220,575 217,133 211,323 4.82%
-
Net Worth 643,114 652,288 652,288 652,288 645,040 645,040 652,288 -0.93%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 643,114 652,288 652,288 652,288 645,040 645,040 652,288 -0.93%
NOSH 714,571 738,563 738,563 738,563 738,563 738,563 738,563 -2.17%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.32% 5.41% 2.78% 3.40% 1.06% 2.04% 2.55% -
ROE 2.38% 1.97% 0.94% 1.15% 0.37% 0.70% 0.85% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 33.89 32.76 30.54 30.36 30.76 30.58 29.92 8.63%
EPS 2.14 1.77 0.85 1.03 0.33 0.62 0.76 99.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.90 0.90 0.89 0.89 0.90 0.00%
Adjusted Per Share Value based on latest NOSH - 714,571
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 33.89 33.23 30.97 30.79 31.20 31.02 30.35 7.61%
EPS 2.14 1.80 0.86 1.05 0.33 0.63 0.78 95.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.9128 0.9128 0.9128 0.9027 0.9027 0.9128 -0.93%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.425 0.395 0.42 0.435 0.405 0.42 0.325 -
P/RPS 1.25 1.21 1.38 1.43 1.32 1.37 1.09 9.53%
P/EPS 19.85 22.27 49.42 42.09 123.70 67.39 42.53 -39.74%
EY 5.04 4.49 2.02 2.38 0.81 1.48 2.35 66.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.47 0.48 0.46 0.47 0.36 19.39%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 19/11/24 20/08/24 28/05/24 20/02/24 21/11/23 22/08/23 23/05/23 -
Price 0.405 0.42 0.395 0.41 0.43 0.385 0.41 -
P/RPS 1.20 1.28 1.29 1.35 1.40 1.26 1.37 -8.43%
P/EPS 18.92 23.68 46.48 39.67 131.33 61.77 53.66 -49.99%
EY 5.29 4.22 2.15 2.52 0.76 1.62 1.86 100.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.44 0.46 0.48 0.43 0.46 -1.45%

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