[STAR] YoY TTM Result on 30-Sep-2015 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

16-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- -9.22%

YoY- -21.75%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	425,981	703,718	798,655	1,019,139	1,022,022	1,030,263	1,087,147	-14.45%
YoY %	-39.47%	-11.89%	-21.63%	-0.28%	-0.80%	-5.23%	-	-
Horiz. %	39.18%	64.73%	73.46%	93.74%	94.01%	94.77%	100.00%	-
PBT	-165,361	282,313	142,033	142,028	181,681	244,531	214,310	-
YoY %	-158.57%	98.77%	0.00%	-21.83%	-25.70%	14.10%	-	-
Horiz. %	-77.16%	131.73%	66.27%	66.27%	84.77%	114.10%	100.00%	-
Tax	22,673	-14,507	-30,328	-39,260	-49,500	-54,991	-56,360	-
YoY %	256.29%	52.17%	22.75%	20.69%	9.99%	2.43%	-	-
Horiz. %	-40.23%	25.74%	53.81%	69.66%	87.83%	97.57%	100.00%	-
NP	-142,688	267,806	111,705	102,768	132,181	189,540	157,950	-
YoY %	-153.28%	139.74%	8.70%	-22.25%	-30.26%	20.00%	-	-
Horiz. %	-90.34%	169.55%	70.72%	65.06%	83.69%	120.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-140,824	284,884	119,948	104,960	134,138	195,779	161,427	-
YoY %	-149.43%	137.51%	14.28%	-21.75%	-31.48%	21.28%	-	-
Horiz. %	-87.24%	176.48%	74.30%	65.02%	83.10%	121.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	5.14%	21.35%	27.64%	27.25%	22.49%	26.30%	-
YoY %	-	-75.93%	-22.76%	1.43%	21.16%	-14.49%	-	-
Horiz. %	-	19.54%	81.18%	105.10%	103.61%	85.51%	100.00%	-
Total Cost	568,669	435,912	686,950	916,371	889,841	840,723	929,197	-7.85%
YoY %	30.46%	-36.54%	-25.04%	2.98%	5.84%	-9.52%	-	-
Horiz. %	61.20%	46.91%	73.93%	98.62%	95.76%	90.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	841,178	1,025,633	1,086,166	1,108,078	1,121,073	1,121,490	1,042,184	-3.50%
YoY %	-17.98%	-5.57%	-1.98%	-1.16%	-0.04%	7.61%	-	-
Horiz. %	80.71%	98.41%	104.22%	106.32%	107.57%	107.61%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	44,272	332,842	132,862	132,875	132,785	110,707	132,932	-16.73%
YoY %	-86.70%	150.52%	-0.01%	0.07%	19.94%	-16.72%	-	-
Horiz. %	33.30%	250.39%	99.95%	99.96%	99.89%	83.28%	100.00%	-
Div Payout %	0.00%	116.83%	110.77%	126.60%	98.99%	56.55%	82.35%	-
YoY %	0.00%	5.47%	-12.50%	27.89%	75.05%	-31.33%	-	-
Horiz. %	0.00%	141.87%	134.51%	153.73%	120.21%	68.67%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	841,178	1,025,633	1,086,166	1,108,078	1,121,073	1,121,490	1,042,184	-3.50%
YoY %	-17.98%	-5.57%	-1.98%	-1.16%	-0.04%	7.61%	-	-
Horiz. %	80.71%	98.41%	104.22%	106.32%	107.57%	107.61%	100.00%	-
NOSH	738,563	737,866	738,888	738,718	737,548	737,822	739,137	-0.01%
YoY %	0.09%	-0.14%	0.02%	0.16%	-0.04%	-0.18%	-	-
Horiz. %	99.92%	99.83%	99.97%	99.94%	99.79%	99.82%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	-33.50%	38.06%	13.99%	10.08%	12.93%	18.40%	14.53%	-
YoY %	-188.02%	172.05%	38.79%	-22.04%	-29.73%	26.63%	-	-
Horiz. %	-230.56%	261.94%	96.28%	69.37%	88.99%	126.63%	100.00%	-
ROE	-16.74%	27.78%	11.04%	9.47%	11.97%	17.46%	15.49%	-
YoY %	-160.26%	151.63%	16.58%	-20.89%	-31.44%	12.72%	-	-
Horiz. %	-108.07%	179.34%	71.27%	61.14%	77.28%	112.72%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	57.73	95.37	108.09	137.96	138.57	139.64	147.08	-14.42%
YoY %	-39.47%	-11.77%	-21.65%	-0.44%	-0.77%	-5.06%	-	-
Horiz. %	39.25%	64.84%	73.49%	93.80%	94.21%	94.94%	100.00%	-
EPS	-19.09	38.61	16.23	14.21	18.19	26.53	21.84	-
YoY %	-149.44%	137.89%	14.22%	-21.88%	-31.44%	21.47%	-	-
Horiz. %	-87.41%	176.79%	74.31%	65.06%	83.29%	121.47%	100.00%	-
DPS	6.00	45.00	18.00	18.00	18.00	15.00	18.00	-16.72%
YoY %	-86.67%	150.00%	0.00%	0.00%	20.00%	-16.67%	-	-
Horiz. %	33.33%	250.00%	100.00%	100.00%	100.00%	83.33%	100.00%	-
NAPS	1.14	1.39	1.47	1.50	1.52	1.52	1.41	-3.47%
YoY %	-17.99%	-5.44%	-2.00%	-1.32%	0.00%	7.80%	-	-
Horiz. %	80.85%	98.58%	104.26%	106.38%	107.80%	107.80%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 738,718
RPS	57.68	95.28	108.14	137.99	138.38	139.50	147.20	-14.45%
YoY %	-39.46%	-11.89%	-21.63%	-0.28%	-0.80%	-5.23%	-	-
Horiz. %	39.18%	64.73%	73.46%	93.74%	94.01%	94.77%	100.00%	-
EPS	-19.07	38.57	16.24	14.21	18.16	26.51	21.86	-
YoY %	-149.44%	137.50%	14.29%	-21.75%	-31.50%	21.27%	-	-
Horiz. %	-87.24%	176.44%	74.29%	65.00%	83.07%	121.27%	100.00%	-
DPS	5.99	45.07	17.99	17.99	17.98	14.99	18.00	-16.74%
YoY %	-86.71%	150.53%	0.00%	0.06%	19.95%	-16.72%	-	-
Horiz. %	33.28%	250.39%	99.94%	99.94%	99.89%	83.28%	100.00%	-
NAPS	1.1389	1.3887	1.4706	1.5003	1.5179	1.5185	1.4111	-3.50%
YoY %	-17.99%	-5.57%	-1.98%	-1.16%	-0.04%	7.61%	-	-
Horiz. %	80.71%	98.41%	104.22%	106.32%	107.57%	107.61%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	0.795	1.71	2.51	2.44	2.56	2.40	3.16	-
P/RPS	1.38	1.79	2.32	1.77	1.85	1.72	2.15	-7.12%
YoY %	-22.91%	-22.84%	31.07%	-4.32%	7.56%	-20.00%	-	-
Horiz. %	64.19%	83.26%	107.91%	82.33%	86.05%	80.00%	100.00%	-
P/EPS	-4.17	4.43	15.46	17.17	14.08	9.04	14.47	-
YoY %	-194.13%	-71.35%	-9.96%	21.95%	55.75%	-37.53%	-	-
Horiz. %	-28.82%	30.62%	106.84%	118.66%	97.30%	62.47%	100.00%	-
EY	-24.01	22.58	6.47	5.82	7.10	11.06	6.91	-
YoY %	-206.33%	249.00%	11.17%	-18.03%	-35.80%	60.06%	-	-
Horiz. %	-347.47%	326.77%	93.63%	84.23%	102.75%	160.06%	100.00%	-
DY	7.55	26.32	7.17	7.38	7.03	6.25	5.70	4.79%
YoY %	-71.31%	267.09%	-2.85%	4.98%	12.48%	9.65%	-	-
Horiz. %	132.46%	461.75%	125.79%	129.47%	123.33%	109.65%	100.00%	-
P/NAPS	0.70	1.23	1.71	1.63	1.68	1.58	2.24	-17.61%
YoY %	-43.09%	-28.07%	4.91%	-2.98%	6.33%	-29.46%	-	-
Horiz. %	31.25%	54.91%	76.34%	72.77%	75.00%	70.54%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	20/11/17	21/11/16	16/11/15	19/11/14	20/11/13	21/11/12	-
Price	0.75	1.37	2.43	2.40	2.30	2.52	3.01	-
P/RPS	1.30	1.44	2.25	1.74	1.66	1.80	2.05	-7.30%
YoY %	-9.72%	-36.00%	29.31%	4.82%	-7.78%	-12.20%	-	-
Horiz. %	63.41%	70.24%	109.76%	84.88%	80.98%	87.80%	100.00%	-
P/EPS	-3.93	3.55	14.97	16.89	12.65	9.50	13.78	-
YoY %	-210.70%	-76.29%	-11.37%	33.52%	33.16%	-31.06%	-	-
Horiz. %	-28.52%	25.76%	108.64%	122.57%	91.80%	68.94%	100.00%	-
EY	-25.45	28.18	6.68	5.92	7.91	10.53	7.26	-
YoY %	-190.31%	321.86%	12.84%	-25.16%	-24.88%	45.04%	-	-
Horiz. %	-350.55%	388.15%	92.01%	81.54%	108.95%	145.04%	100.00%	-
DY	8.00	32.85	7.41	7.50	7.83	5.95	5.98	4.96%
YoY %	-75.65%	343.32%	-1.20%	-4.21%	31.60%	-0.50%	-	-
Horiz. %	133.78%	549.33%	123.91%	125.42%	130.94%	99.50%	100.00%	-
P/NAPS	0.66	0.99	1.65	1.60	1.51	1.66	2.13	-17.73%
YoY %	-33.33%	-40.00%	3.12%	5.96%	-9.04%	-22.07%	-	-
Horiz. %	30.99%	46.48%	77.46%	75.12%	70.89%	77.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos