[STAR] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -68.3%
YoY- -17.85%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 196,416 315,934 392,680 569,710 671,261 1,019,020 1,013,737 -23.91%
PBT -16,528 14,643 8,973 47,142 122,116 170,073 153,421 -
Tax -3,260 -8,922 -3,477 21,745 -20,644 -39,464 -41,388 -34.50%
NP -19,788 5,721 5,496 68,887 101,472 130,609 112,033 -
-
NP to SH -19,719 5,677 5,263 90,294 109,911 132,956 111,416 -
-
Tax Rate - 60.93% 38.75% -46.13% 16.91% 23.20% 26.98% -
Total Cost 216,204 310,213 387,184 500,823 569,789 888,411 901,704 -21.16%
-
Net Worth 772,595 819,042 833,799 870,693 1,130,051 1,152,025 1,144,230 -6.33%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 14,757 22,136 310,641 132,872 132,899 132,808 -
Div Payout % - 259.95% 420.60% 344.03% 120.89% 99.96% 119.20% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 772,595 819,042 833,799 870,693 1,130,051 1,152,025 1,144,230 -6.33%
NOSH 738,563 738,563 738,563 738,563 738,595 738,477 738,213 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -10.07% 1.81% 1.40% 12.09% 15.12% 12.82% 11.05% -
ROE -2.55% 0.69% 0.63% 10.37% 9.73% 11.54% 9.74% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 26.95 42.82 53.22 77.21 90.88 137.99 137.32 -23.74%
EPS -2.71 0.77 0.71 12.24 14.88 18.00 15.09 -
DPS 0.00 2.00 3.00 42.00 18.00 18.00 18.00 -
NAPS 1.06 1.11 1.13 1.18 1.53 1.56 1.55 -6.13%
Adjusted Per Share Value based on latest NOSH - 738,563
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 26.59 42.78 53.17 77.14 90.89 137.97 137.26 -23.91%
EPS -2.67 0.77 0.71 12.23 14.88 18.00 15.09 -
DPS 0.00 2.00 3.00 42.06 17.99 17.99 17.98 -
NAPS 1.0461 1.109 1.1289 1.1789 1.5301 1.5598 1.5493 -6.33%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.35 0.485 0.685 1.65 2.24 2.34 2.31 -
P/RPS 1.30 1.13 1.29 2.14 2.46 1.70 1.68 -4.18%
P/EPS -12.94 63.04 96.04 13.48 15.05 13.00 15.31 -
EY -7.73 1.59 1.04 7.42 6.64 7.69 6.53 -
DY 0.00 4.12 4.38 25.45 8.04 7.69 7.79 -
P/NAPS 0.33 0.44 0.61 1.40 1.46 1.50 1.49 -22.19%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 26/02/19 27/02/18 27/02/17 26/02/16 27/02/15 -
Price 0.355 0.375 0.775 1.32 2.38 2.39 2.50 -
P/RPS 1.32 0.88 1.46 1.71 2.62 1.73 1.82 -5.20%
P/EPS -13.12 48.74 108.66 10.79 15.99 13.27 16.56 -
EY -7.62 2.05 0.92 9.27 6.25 7.53 6.04 -
DY 0.00 5.33 3.87 31.82 7.56 7.53 7.20 -
P/NAPS 0.33 0.34 0.69 1.12 1.56 1.53 1.61 -23.19%

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