[STAR] YoY Cumulative 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- 281.98%
YoY- -1.13%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 160,291 208,516 260,506 323,441 483,745 485,665 471,937 -16.46%
PBT 8,754 19,840 6,999 63,111 80,526 74,432 76,094 -30.24%
Tax -3,544 -7,003 -5,173 -12,832 -23,292 -19,883 -24,923 -27.74%
NP 5,210 12,837 1,826 50,279 57,234 54,549 51,171 -31.65%
-
NP to SH 5,197 12,729 15,155 59,165 59,839 55,638 54,624 -32.42%
-
Tax Rate 40.48% 35.30% 73.91% 20.33% 28.92% 26.71% 32.75% -
Total Cost 155,081 195,679 258,680 273,162 426,511 431,116 420,766 -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 - - 266,136 66,394 66,405 66,411 44,289 -
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 0.63% 1.51% 1.40% 5.21% 5.27% 4.83% 4.87% -
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 21.72 28.26 35.24 43.84 65.56 65.82 63.93 -16.45%
EPS 0.70 1.73 2.05 8.02 8.11 7.54 7.40 -32.48%
DPS 0.00 0.00 36.00 9.00 9.00 9.00 6.00 -
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 21.70 28.23 35.27 43.79 65.50 65.76 63.90 -16.46%
EPS 0.70 1.72 2.05 8.01 8.10 7.53 7.40 -32.48%
DPS 0.00 0.00 36.03 8.99 8.99 8.99 6.00 -
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 2.99 3.86 6.64 5.95 3.77 4.04 4.35 -6.05%
P/EPS 92.29 63.19 114.15 32.54 30.46 35.28 37.57 16.15%
EY 1.08 1.58 0.88 3.07 3.28 2.83 2.66 -13.94%
DY 0.00 0.00 15.38 3.45 3.64 3.38 2.16 -
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 2.65 4.35 6.75 5.91 3.68 3.95 4.32 -7.81%
P/EPS 81.64 71.30 116.10 32.29 29.72 34.48 37.30 13.93%
EY 1.22 1.40 0.86 3.10 3.37 2.90 2.68 -12.28%
DY 0.00 0.00 15.13 3.47 3.73 3.46 2.17 -
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