[STAR] YoY TTM Result on 30-Jun-2021 [#2]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -36.53%
YoY- -33.8%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 237,429 221,650 203,077 188,504 252,908 344,455 465,744 -10.61%
PBT 13,271 6,007 -92,552 -37,826 -24,596 -2,113 52,658 -20.50%
Tax -416 -1,490 16,716 -3,066 -5,809 -18 21,275 -
NP 12,855 4,517 -75,836 -40,892 -30,405 -2,131 73,933 -25.27%
-
NP to SH 12,855 4,517 -75,800 -40,738 -30,448 -2,269 87,868 -27.38%
-
Tax Rate 3.13% 24.80% - - - - -40.40% -
Total Cost 224,574 217,133 278,913 229,396 283,313 346,586 391,811 -8.85%
-
Net Worth 652,288 645,040 652,288 717,517 765,307 819,042 841,178 -4.14%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - 14,757 22,136 44,272 -
Div Payout % - - - - 0.00% 0.00% 50.39% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 652,288 645,040 652,288 717,517 765,307 819,042 841,178 -4.14%
NOSH 738,563 738,563 738,563 738,563 738,563 738,563 738,563 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.41% 2.04% -37.34% -21.69% -12.02% -0.62% 15.87% -
ROE 1.97% 0.70% -11.62% -5.68% -3.98% -0.28% 10.45% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 32.76 30.58 28.02 26.01 34.70 46.68 63.12 -10.34%
EPS 1.77 0.62 -10.46 -5.62 -4.18 -0.31 11.91 -27.19%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 6.00 -
NAPS 0.90 0.89 0.90 0.99 1.05 1.11 1.14 -3.85%
Adjusted Per Share Value based on latest NOSH - 738,563
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 32.15 30.01 27.50 25.52 34.24 46.64 63.06 -10.61%
EPS 1.74 0.61 -10.26 -5.52 -4.12 -0.31 11.90 -27.39%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 5.99 -
NAPS 0.8832 0.8734 0.8832 0.9715 1.0362 1.109 1.1389 -4.14%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.395 0.42 0.30 0.375 0.35 0.65 1.09 -
P/RPS 1.21 1.37 1.07 1.44 1.01 1.39 1.73 -5.77%
P/EPS 22.27 67.39 -2.87 -6.67 -8.38 -211.38 9.15 15.96%
EY 4.49 1.48 -34.86 -14.99 -11.94 -0.47 10.92 -13.75%
DY 0.00 0.00 0.00 0.00 5.71 4.62 5.50 -
P/NAPS 0.44 0.47 0.33 0.38 0.33 0.59 0.96 -12.18%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 20/08/24 22/08/23 23/08/22 26/08/21 27/08/20 28/08/19 17/08/18 -
Price 0.42 0.385 0.30 0.36 0.35 0.575 1.23 -
P/RPS 1.28 1.26 1.07 1.38 1.01 1.23 1.95 -6.76%
P/EPS 23.68 61.77 -2.87 -6.40 -8.38 -186.99 10.33 14.81%
EY 4.22 1.62 -34.86 -15.61 -11.94 -0.53 9.68 -12.91%
DY 0.00 0.00 0.00 0.00 5.71 5.22 4.88 -
P/NAPS 0.47 0.43 0.33 0.36 0.33 0.52 1.08 -12.93%

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