[STAR] YoY Cumulative 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- -76.17%
YoY- 63.28%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 109,027 118,605 198,731 217,434 211,140 220,618 229,976 -11.69%
PBT 17,589 6,433 22,378 37,600 21,651 34,991 44,791 -14.41%
Tax -6,200 2,836 -7,519 -13,680 -6,188 -12,153 -15,269 -13.94%
NP 11,389 9,269 14,859 23,920 15,463 22,838 29,522 -14.67%
-
NP to SH 11,315 6,646 15,489 26,547 16,259 26,085 32,454 -16.09%
-
Tax Rate 35.25% -44.09% 33.60% 36.38% 28.58% 34.73% 34.09% -
Total Cost 97,638 109,336 183,872 193,514 195,677 197,780 200,454 -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 1.35% 0.62% 1.43% 2.40% 1.46% 2.37% 3.16% -
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 14.78 16.06 26.94 29.49 28.57 29.86 31.11 -11.66%
EPS 1.53 0.90 2.10 3.60 2.20 3.53 4.39 -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 14.76 16.06 26.91 29.44 28.59 29.87 31.14 -11.69%
EPS 1.53 0.90 2.10 3.59 2.20 3.53 4.39 -16.10%
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 7.78 15.00 8.91 8.31 8.30 8.51 10.54 -4.93%
P/EPS 74.99 267.78 114.29 68.06 107.73 71.95 74.72 0.06%
EY 1.33 0.37 0.87 1.47 0.93 1.39 1.34 -0.12%
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 6.77 15.44 8.87 8.17 9.07 8.74 10.35 -6.82%
P/EPS 65.21 275.56 113.81 66.94 117.73 73.94 73.35 -1.94%
EY 1.53 0.36 0.88 1.49 0.85 1.35 1.36 1.98%
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