[STAR] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 12.5%
YoY- -16.01%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 89,353 97,265 160,291 208,516 260,506 323,441 483,745 -24.51%
PBT -51,783 -30,485 8,754 19,840 6,999 63,111 80,526 -
Tax -237 -431 -3,544 -7,003 -5,173 -12,832 -23,292 -53.41%
NP -52,020 -30,916 5,210 12,837 1,826 50,279 57,234 -
-
NP to SH -51,947 -30,928 5,197 12,729 15,155 59,165 59,839 -
-
Tax Rate - - 40.48% 35.30% 73.91% 20.33% 28.92% -
Total Cost 141,373 128,181 155,081 195,679 258,680 273,162 426,511 -16.79%
-
Net Worth 717,517 765,307 819,042 841,178 1,079,331 1,136,085 1,136,276 -7.36%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - 266,136 66,394 66,405 -
Div Payout % - - - - 1,756.10% 112.22% 110.97% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 717,517 765,307 819,042 841,178 1,079,331 1,136,085 1,136,276 -7.36%
NOSH 738,563 738,563 738,563 738,563 739,268 737,718 737,842 0.01%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -58.22% -31.79% 3.25% 6.16% 0.70% 15.55% 11.83% -
ROE -7.24% -4.04% 0.63% 1.51% 1.40% 5.21% 5.27% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 12.33 13.34 21.72 28.26 35.24 43.84 65.56 -24.28%
EPS -7.17 -4.24 0.70 1.73 2.05 8.02 8.11 -
DPS 0.00 0.00 0.00 0.00 36.00 9.00 9.00 -
NAPS 0.99 1.05 1.11 1.14 1.46 1.54 1.54 -7.09%
Adjusted Per Share Value based on latest NOSH - 738,563
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 12.10 13.17 21.70 28.23 35.27 43.79 65.50 -24.51%
EPS -7.03 -4.19 0.70 1.72 2.05 8.01 8.10 -
DPS 0.00 0.00 0.00 0.00 36.03 8.99 8.99 -
NAPS 0.9715 1.0362 1.109 1.1389 1.4614 1.5382 1.5385 -7.36%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.375 0.35 0.65 1.09 2.34 2.61 2.47 -
P/RPS 3.04 2.62 2.99 3.86 6.64 5.95 3.77 -3.52%
P/EPS -5.23 -8.25 92.29 63.19 114.15 32.54 30.46 -
EY -19.11 -12.12 1.08 1.58 0.88 3.07 3.28 -
DY 0.00 0.00 0.00 0.00 15.38 3.45 3.64 -
P/NAPS 0.38 0.33 0.59 0.96 1.60 1.69 1.60 -21.28%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 28/08/19 17/08/18 21/08/17 22/08/16 18/08/15 -
Price 0.36 0.35 0.575 1.23 2.38 2.59 2.41 -
P/RPS 2.92 2.62 2.65 4.35 6.75 5.91 3.68 -3.77%
P/EPS -5.02 -8.25 81.64 71.30 116.10 32.29 29.72 -
EY -19.91 -12.12 1.22 1.40 0.86 3.10 3.37 -
DY 0.00 0.00 0.00 0.00 15.13 3.47 3.73 -
P/NAPS 0.36 0.33 0.52 1.08 1.63 1.68 1.56 -21.66%

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