[STAR] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 5.17%
YoY- -6.04%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 392,680 425,981 465,744 495,636 569,710 703,718 779,330 -36.60%
PBT 8,973 -165,361 52,658 50,972 47,142 282,313 79,696 -76.59%
Tax -3,477 22,673 21,275 20,035 21,745 -14,507 -19,856 -68.60%
NP 5,496 -142,688 73,933 71,007 68,887 267,806 59,840 -79.55%
-
NP to SH 5,263 -140,824 87,868 94,963 90,294 284,884 65,901 -81.36%
-
Tax Rate 38.75% - -40.40% -39.31% -46.13% 5.14% 24.91% -
Total Cost 387,184 568,669 391,811 424,629 500,823 435,912 719,490 -33.76%
-
Net Worth 833,799 841,178 841,178 841,178 870,693 1,025,633 1,080,273 -15.81%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 22,136 44,272 44,272 310,641 310,641 332,842 332,842 -83.50%
Div Payout % 420.60% 0.00% 50.39% 327.12% 344.03% 116.83% 505.06% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 833,799 841,178 841,178 841,178 870,693 1,025,633 1,080,273 -15.81%
NOSH 738,563 738,563 738,563 738,563 738,563 737,866 739,913 -0.12%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.40% -33.50% 15.87% 14.33% 12.09% 38.06% 7.68% -
ROE 0.63% -16.74% 10.45% 11.29% 10.37% 27.78% 6.10% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 53.22 57.73 63.12 67.17 77.21 95.37 105.33 -36.48%
EPS 0.71 -19.09 11.91 12.87 12.24 38.61 8.91 -81.39%
DPS 3.00 6.00 6.00 42.00 42.00 45.00 45.00 -83.47%
NAPS 1.13 1.14 1.14 1.14 1.18 1.39 1.46 -15.66%
Adjusted Per Share Value based on latest NOSH - 738,563
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 53.17 57.68 63.06 67.11 77.14 95.28 105.52 -36.59%
EPS 0.71 -19.07 11.90 12.86 12.23 38.57 8.92 -81.41%
DPS 3.00 5.99 5.99 42.06 42.06 45.07 45.07 -83.49%
NAPS 1.1289 1.1389 1.1389 1.1389 1.1789 1.3887 1.4627 -15.82%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.685 0.795 1.09 1.15 1.65 1.71 2.34 -
P/RPS 1.29 1.38 1.73 1.71 2.14 1.79 2.22 -30.29%
P/EPS 96.04 -4.17 9.15 8.94 13.48 4.43 26.27 136.75%
EY 1.04 -24.01 10.92 11.19 7.42 22.58 3.81 -57.82%
DY 4.38 7.55 5.50 36.52 25.45 26.32 19.23 -62.60%
P/NAPS 0.61 0.70 0.96 1.01 1.40 1.23 1.60 -47.32%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 30/11/18 17/08/18 16/05/18 27/02/18 20/11/17 21/08/17 -
Price 0.775 0.75 1.23 1.00 1.32 1.37 2.38 -
P/RPS 1.46 1.30 1.95 1.49 1.71 1.44 2.26 -25.21%
P/EPS 108.66 -3.93 10.33 7.77 10.79 3.55 26.72 154.12%
EY 0.92 -25.45 9.68 12.87 9.27 28.18 3.74 -60.64%
DY 3.87 8.00 4.88 42.00 31.82 32.85 18.91 -65.17%
P/NAPS 0.69 0.66 1.08 0.88 1.12 0.99 1.63 -43.53%

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