[STAR] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -4.69%
YoY- 63.28%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 436,108 474,420 794,924 869,736 844,560 882,472 919,904 -11.69%
PBT 70,356 25,732 89,512 150,400 86,604 139,964 179,164 -14.41%
Tax -24,800 11,344 -30,076 -54,720 -24,752 -48,612 -61,076 -13.94%
NP 45,556 37,076 59,436 95,680 61,852 91,352 118,088 -14.67%
-
NP to SH 45,260 26,584 61,956 106,188 65,036 104,340 129,816 -16.09%
-
Tax Rate 35.25% -44.09% 33.60% 36.38% 28.58% 34.73% 34.09% -
Total Cost 390,552 437,344 735,488 774,056 782,708 791,120 801,816 -11.29%
-
Net Worth 841,178 1,070,744 1,084,230 1,106,125 1,115,958 1,101,038 1,027,586 -3.27%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 841,178 1,070,744 1,084,230 1,106,125 1,115,958 1,101,038 1,027,586 -3.27%
NOSH 738,563 738,444 737,571 737,416 739,045 738,951 739,271 -0.01%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.45% 7.82% 7.48% 11.00% 7.32% 10.35% 12.84% -
ROE 5.38% 2.48% 5.71% 9.60% 5.83% 9.48% 12.63% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 59.10 64.25 107.78 117.94 114.28 119.42 124.43 -11.66%
EPS 6.12 3.60 8.40 14.40 8.80 14.12 17.56 -16.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.45 1.47 1.50 1.51 1.49 1.39 -3.24%
Adjusted Per Share Value based on latest NOSH - 737,416
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 59.05 64.24 107.63 117.76 114.35 119.49 124.55 -11.69%
EPS 6.13 3.60 8.39 14.38 8.81 14.13 17.58 -16.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1389 1.4498 1.468 1.4977 1.511 1.4908 1.3913 -3.27%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.15 2.41 2.40 2.45 2.37 2.54 3.28 -
P/RPS 1.95 3.75 2.23 2.08 2.07 2.13 2.64 -4.92%
P/EPS 18.75 66.94 28.57 17.01 26.93 17.99 18.68 0.06%
EY 5.33 1.49 3.50 5.88 3.71 5.56 5.35 -0.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.66 1.63 1.63 1.57 1.70 2.36 -13.18%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 23/05/17 24/05/16 19/05/15 21/05/14 22/05/13 23/05/12 -
Price 1.00 2.48 2.39 2.41 2.59 2.61 3.22 -
P/RPS 1.69 3.86 2.22 2.04 2.27 2.19 2.59 -6.86%
P/EPS 16.30 68.89 28.45 16.74 29.43 18.48 18.34 -1.94%
EY 6.13 1.45 3.51 5.98 3.40 5.41 5.45 1.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.71 1.63 1.61 1.72 1.75 2.32 -14.91%

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