[STAR] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -68.3%

YoY- -17.85%

Quarter Report

Star Q4 2017 FINAL.pdf

Latest QR

Upcoming QR

STAR's Result

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	425,981	465,744	495,636	569,710	703,718	779,330	591,135	-19.60%
YoY %	-8.54%	-6.03%	-13.00%	-19.04%	-9.70%	31.84%	-	-
Horiz. %	72.06%	78.79%	83.84%	96.38%	119.05%	131.84%	100.00%	-
PBT	-165,361	52,658	50,972	47,142	282,313	79,696	106,171	-
YoY %	-414.03%	3.31%	8.12%	-83.30%	254.24%	-24.94%	-	-
Horiz. %	-155.75%	49.60%	48.01%	44.40%	265.90%	75.06%	100.00%	-
Tax	22,673	21,275	20,035	21,745	-14,507	-19,856	-10,289	-
YoY %	6.57%	6.19%	-7.86%	249.89%	26.94%	-92.98%	-	-
Horiz. %	-220.36%	-206.77%	-194.72%	-211.34%	141.00%	192.98%	100.00%	-
NP	-142,688	73,933	71,007	68,887	267,806	59,840	95,882	-
YoY %	-293.00%	4.12%	3.08%	-74.28%	347.54%	-37.59%	-	-
Horiz. %	-148.82%	77.11%	74.06%	71.85%	279.31%	62.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-140,824	87,868	94,963	90,294	284,884	65,901	101,068	-
YoY %	-260.27%	-7.47%	5.17%	-68.30%	332.29%	-34.80%	-	-
Horiz. %	-139.34%	86.94%	93.96%	89.34%	281.87%	65.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-40.40%	-39.31%	-46.13%	5.14%	24.91%	9.69%	-
YoY %	-	-2.77%	14.78%	-997.47%	-79.37%	157.07%	-	-
Horiz. %	-	-416.92%	-405.68%	-476.06%	53.04%	257.07%	100.00%	-
Total Cost	568,669	391,811	424,629	500,823	435,912	719,490	495,253	9.64%
YoY %	45.14%	-7.73%	-15.21%	14.89%	-39.41%	45.28%	-	-
Horiz. %	114.82%	79.11%	85.74%	101.12%	88.02%	145.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	841,178	841,178	841,178	870,693	1,025,633	1,080,273	1,070,744	-14.84%
YoY %	0.00%	0.00%	-3.39%	-15.11%	-5.06%	0.89%	-	-
Horiz. %	78.56%	78.56%	78.56%	81.32%	95.79%	100.89%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	44,272	44,272	310,641	310,641	332,842	332,842	132,872	-51.90%
YoY %	0.00%	-85.75%	0.00%	-6.67%	0.00%	150.50%	-	-
Horiz. %	33.32%	33.32%	233.79%	233.79%	250.50%	250.50%	100.00%	-
Div Payout %	0.00%	50.39%	327.12%	344.03%	116.83%	505.06%	131.47%	-
YoY %	0.00%	-84.60%	-4.92%	194.47%	-76.87%	284.16%	-	-
Horiz. %	0.00%	38.33%	248.82%	261.68%	88.86%	384.16%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	841,178	841,178	841,178	870,693	1,025,633	1,080,273	1,070,744	-14.84%
YoY %	0.00%	0.00%	-3.39%	-15.11%	-5.06%	0.89%	-	-
Horiz. %	78.56%	78.56%	78.56%	81.32%	95.79%	100.89%	100.00%	-
NOSH	738,563	738,563	738,563	738,563	737,866	739,913	738,444	0.01%
YoY %	0.00%	0.00%	0.00%	0.09%	-0.28%	0.20%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	99.92%	100.20%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	-33.50%	15.87%	14.33%	12.09%	38.06%	7.68%	16.22%	-
YoY %	-311.09%	10.75%	18.53%	-68.23%	395.57%	-52.65%	-	-
Horiz. %	-206.54%	97.84%	88.35%	74.54%	234.65%	47.35%	100.00%	-
ROE	-16.74%	10.45%	11.29%	10.37%	27.78%	6.10%	9.44%	-
YoY %	-260.19%	-7.44%	8.87%	-62.67%	355.41%	-35.38%	-	-
Horiz. %	-177.33%	110.70%	119.60%	109.85%	294.28%	64.62%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	57.73	63.12	67.17	77.21	95.37	105.33	80.05	-19.56%
YoY %	-8.54%	-6.03%	-13.00%	-19.04%	-9.46%	31.58%	-	-
Horiz. %	72.12%	78.85%	83.91%	96.45%	119.14%	131.58%	100.00%	-
EPS	-19.09	11.91	12.87	12.24	38.61	8.91	13.69	-
YoY %	-260.29%	-7.46%	5.15%	-68.30%	333.33%	-34.92%	-	-
Horiz. %	-139.44%	87.00%	94.01%	89.41%	282.03%	65.08%	100.00%	-
DPS	6.00	6.00	42.00	42.00	45.00	45.00	18.00	-51.89%
YoY %	0.00%	-85.71%	0.00%	-6.67%	0.00%	150.00%	-	-
Horiz. %	33.33%	33.33%	233.33%	233.33%	250.00%	250.00%	100.00%	-
NAPS	1.14	1.14	1.14	1.18	1.39	1.46	1.45	-14.80%
YoY %	0.00%	0.00%	-3.39%	-15.11%	-4.79%	0.69%	-	-
Horiz. %	78.62%	78.62%	78.62%	81.38%	95.86%	100.69%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 738,563
RPS	57.68	63.06	67.11	77.14	95.28	105.52	80.04	-19.60%
YoY %	-8.53%	-6.03%	-13.00%	-19.04%	-9.70%	31.83%	-	-
Horiz. %	72.06%	78.79%	83.85%	96.38%	119.04%	131.83%	100.00%	-
EPS	-19.07	11.90	12.86	12.23	38.57	8.92	13.68	-
YoY %	-260.25%	-7.47%	5.15%	-68.29%	332.40%	-34.80%	-	-
Horiz. %	-139.40%	86.99%	94.01%	89.40%	281.94%	65.20%	100.00%	-
DPS	5.99	5.99	42.06	42.06	45.07	45.07	17.99	-51.92%
YoY %	0.00%	-85.76%	0.00%	-6.68%	0.00%	150.53%	-	-
Horiz. %	33.30%	33.30%	233.80%	233.80%	250.53%	250.53%	100.00%	-
NAPS	1.1389	1.1389	1.1389	1.1789	1.3887	1.4627	1.4498	-14.85%
YoY %	0.00%	0.00%	-3.39%	-15.11%	-5.06%	0.89%	-	-
Horiz. %	78.56%	78.56%	78.56%	81.31%	95.79%	100.89%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	0.795	1.09	1.15	1.65	1.71	2.34	2.41	-
P/RPS	1.38	1.73	1.71	2.14	1.79	2.22	3.01	-40.51%
YoY %	-20.23%	1.17%	-20.09%	19.55%	-19.37%	-26.25%	-	-
Horiz. %	45.85%	57.48%	56.81%	71.10%	59.47%	73.75%	100.00%	-
P/EPS	-4.17	9.15	8.94	13.48	4.43	26.27	17.61	-
YoY %	-145.57%	2.35%	-33.68%	204.29%	-83.14%	49.18%	-	-
Horiz. %	-23.68%	51.96%	50.77%	76.55%	25.16%	149.18%	100.00%	-
EY	-24.01	10.92	11.19	7.42	22.58	3.81	5.68	-
YoY %	-319.87%	-2.41%	50.81%	-67.14%	492.65%	-32.92%	-	-
Horiz. %	-422.71%	192.25%	197.01%	130.63%	397.54%	67.08%	100.00%	-
DY	7.55	5.50	36.52	25.45	26.32	19.23	7.47	0.71%
YoY %	37.27%	-84.94%	43.50%	-3.31%	36.87%	157.43%	-	-
Horiz. %	101.07%	73.63%	488.89%	340.70%	352.34%	257.43%	100.00%	-
P/NAPS	0.70	0.96	1.01	1.40	1.23	1.60	1.66	-43.73%
YoY %	-27.08%	-4.95%	-27.86%	13.82%	-23.13%	-3.61%	-	-
Horiz. %	42.17%	57.83%	60.84%	84.34%	74.10%	96.39%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	17/08/18	16/05/18	27/02/18	20/11/17	21/08/17	23/05/17	-
Price	0.75	1.23	1.00	1.32	1.37	2.38	2.48	-
P/RPS	1.30	1.95	1.49	1.71	1.44	2.26	3.10	-43.94%
YoY %	-33.33%	30.87%	-12.87%	18.75%	-36.28%	-27.10%	-	-
Horiz. %	41.94%	62.90%	48.06%	55.16%	46.45%	72.90%	100.00%	-
P/EPS	-3.93	10.33	7.77	10.79	3.55	26.72	18.12	-
YoY %	-138.04%	32.95%	-27.99%	203.94%	-86.71%	47.46%	-	-
Horiz. %	-21.69%	57.01%	42.88%	59.55%	19.59%	147.46%	100.00%	-
EY	-25.45	9.68	12.87	9.27	28.18	3.74	5.52	-
YoY %	-362.91%	-24.79%	38.83%	-67.10%	653.48%	-32.25%	-	-
Horiz. %	-461.05%	175.36%	233.15%	167.93%	510.51%	67.75%	100.00%	-
DY	8.00	4.88	42.00	31.82	32.85	18.91	7.26	6.67%
YoY %	63.93%	-88.38%	31.99%	-3.14%	73.72%	160.47%	-	-
Horiz. %	110.19%	67.22%	578.51%	438.29%	452.48%	260.47%	100.00%	-
P/NAPS	0.66	1.08	0.88	1.12	0.99	1.63	1.71	-46.95%
YoY %	-38.89%	22.73%	-21.43%	13.13%	-39.26%	-4.68%	-	-
Horiz. %	38.60%	63.16%	51.46%	65.50%	57.89%	95.32%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos