[STAR] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 90.99%
YoY- -1.13%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 320,582 417,032 521,012 646,882 967,490 971,330 943,874 -16.46%
PBT 17,508 39,680 13,998 126,222 161,052 148,864 152,188 -30.24%
Tax -7,088 -14,006 -10,346 -25,664 -46,584 -39,766 -49,846 -27.74%
NP 10,420 25,674 3,652 100,558 114,468 109,098 102,342 -31.65%
-
NP to SH 10,394 25,458 30,310 118,330 119,678 111,276 109,248 -32.42%
-
Tax Rate 40.48% 35.30% 73.91% 20.33% 28.92% 26.71% 32.75% -
Total Cost 310,162 391,358 517,360 546,324 853,022 862,232 841,532 -15.31%
-
Net Worth 819,042 841,178 1,079,331 1,136,085 1,136,276 1,151,130 1,122,006 -5.10%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - 532,273 132,789 132,811 132,822 88,579 -
Div Payout % - - 1,756.10% 112.22% 110.97% 119.36% 81.08% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 819,042 841,178 1,079,331 1,136,085 1,136,276 1,151,130 1,122,006 -5.10%
NOSH 738,563 738,563 739,268 737,718 737,842 737,904 738,162 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.25% 6.16% 0.70% 15.55% 11.83% 11.23% 10.84% -
ROE 1.27% 3.03% 2.81% 10.42% 10.53% 9.67% 9.74% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 43.45 56.52 70.48 87.69 131.12 131.63 127.87 -16.45%
EPS 1.40 3.46 4.10 16.04 16.22 15.08 14.80 -32.48%
DPS 0.00 0.00 72.00 18.00 18.00 18.00 12.00 -
NAPS 1.11 1.14 1.46 1.54 1.54 1.56 1.52 -5.10%
Adjusted Per Share Value based on latest NOSH - 737,770
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 43.41 56.47 70.54 87.59 131.00 131.52 127.80 -16.46%
EPS 1.41 3.45 4.10 16.02 16.20 15.07 14.79 -32.39%
DPS 0.00 0.00 72.07 17.98 17.98 17.98 11.99 -
NAPS 1.109 1.1389 1.4614 1.5382 1.5385 1.5586 1.5192 -5.10%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.65 1.09 2.34 2.61 2.47 2.66 2.78 -
P/RPS 1.50 1.93 3.32 2.98 1.88 2.02 2.17 -5.96%
P/EPS 46.14 31.59 57.07 16.27 15.23 17.64 18.78 16.15%
EY 2.17 3.17 1.75 6.15 6.57 5.67 5.32 -13.87%
DY 0.00 0.00 30.77 6.90 7.29 6.77 4.32 -
P/NAPS 0.59 0.96 1.60 1.69 1.60 1.71 1.83 -17.18%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 17/08/18 21/08/17 22/08/16 18/08/15 18/08/14 14/08/13 -
Price 0.575 1.23 2.38 2.59 2.41 2.60 2.76 -
P/RPS 1.32 2.18 3.38 2.95 1.84 1.98 2.16 -7.87%
P/EPS 40.82 35.65 58.05 16.15 14.86 17.24 18.65 13.93%
EY 2.45 2.81 1.72 6.19 6.73 5.80 5.36 -12.22%
DY 0.00 0.00 30.25 6.95 7.47 6.92 4.35 -
P/NAPS 0.52 1.08 1.63 1.68 1.56 1.67 1.82 -18.83%

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