[STAR] YoY TTM 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- 8.52%
YoY- 14.41%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 344,455 465,744 779,330 899,545 1,011,817 1,039,058 1,022,423 -16.57%
PBT -2,113 52,658 79,696 151,802 159,515 190,924 232,394 -
Tax -18 21,275 -19,856 -29,004 -44,797 -48,130 -55,660 -73.78%
NP -2,131 73,933 59,840 122,798 114,718 142,794 176,734 -
-
NP to SH -2,269 87,868 65,901 132,282 115,617 143,890 186,027 -
-
Tax Rate - -40.40% 24.91% 19.11% 28.08% 25.21% 23.95% -
Total Cost 346,586 391,811 719,490 776,747 897,099 896,264 845,689 -13.80%
-
Net Worth 819,042 841,178 1,080,273 1,136,166 1,136,799 1,150,397 1,120,911 -5.09%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 22,136 44,272 332,842 132,862 132,875 132,785 110,707 -23.52%
Div Payout % 0.00% 50.39% 505.06% 100.44% 114.93% 92.28% 59.51% -
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 1,080,273 1,136,166 1,136,799 1,150,397 1,120,911 -5.09%
NOSH 738,563 738,563 739,913 737,770 738,181 737,434 737,441 0.02%
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 -0.62% 15.87% 7.68% 13.65% 11.34% 13.74% 17.29% -
ROE -0.28% 10.45% 6.10% 11.64% 10.17% 12.51% 16.60% -
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 46.68 63.12 105.33 121.93 137.07 140.90 138.64 -16.58%
EPS -0.31 11.91 8.91 17.93 15.66 19.51 25.23 -
DPS 3.00 6.00 45.00 18.00 18.00 18.00 15.00 -23.51%
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 46.64 63.06 105.52 121.80 137.00 140.69 138.43 -16.57%
EPS -0.31 11.90 8.92 17.91 15.65 19.48 25.19 -
DPS 3.00 5.99 45.07 17.99 17.99 17.98 14.99 -23.50%
NAPS 1.109 1.1389 1.4627 1.5383 1.5392 1.5576 1.5177 -5.09%
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 1.39 1.73 2.22 2.14 1.80 1.89 2.01 -5.95%
P/EPS -211.38 9.15 26.27 14.56 15.77 13.63 11.02 -
EY -0.47 10.92 3.81 6.87 6.34 7.34 9.07 -
DY 4.62 5.50 19.23 6.90 7.29 6.77 5.40 -2.56%
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 1.23 1.95 2.26 2.12 1.76 1.85 1.99 -7.70%
P/EPS -186.99 10.33 26.72 14.45 15.39 13.32 10.94 -
EY -0.53 9.68 3.74 6.92 6.50 7.50 9.14 -
DY 5.22 4.88 18.91 6.95 7.47 6.92 5.43 -0.65%
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