[STAR] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -7.89%
YoY- -569.81%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 220,008 216,959 187,111 196,416 315,934 392,680 569,710 -14.65%
PBT 8,261 8,749 -149,451 -16,528 14,643 8,973 47,142 -25.18%
Tax -771 -1,866 17,300 -3,260 -8,922 -3,477 21,745 -
NP 7,490 6,883 -132,151 -19,788 5,721 5,496 68,887 -30.90%
-
NP to SH 7,490 6,921 -132,080 -19,719 5,677 5,263 90,294 -33.94%
-
Tax Rate 9.33% 21.33% - - 60.93% 38.75% -46.13% -
Total Cost 212,518 210,076 319,262 216,204 310,213 387,184 500,823 -13.30%
-
Net Worth 652,288 652,288 637,793 772,595 819,042 833,799 870,693 -4.69%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 14,757 22,136 310,641 -
Div Payout % - - - - 259.95% 420.60% 344.03% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 652,288 652,288 637,793 772,595 819,042 833,799 870,693 -4.69%
NOSH 738,563 738,563 738,563 738,563 738,563 738,563 738,563 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.40% 3.17% -70.63% -10.07% 1.81% 1.40% 12.09% -
ROE 1.15% 1.06% -20.71% -2.55% 0.69% 0.63% 10.37% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 30.36 29.94 25.82 26.95 42.82 53.22 77.21 -14.40%
EPS 1.03 0.95 -18.22 -2.71 0.77 0.71 12.24 -33.78%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 42.00 -
NAPS 0.90 0.90 0.88 1.06 1.11 1.13 1.18 -4.41%
Adjusted Per Share Value based on latest NOSH - 738,563
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 29.79 29.38 25.33 26.59 42.78 53.17 77.14 -14.65%
EPS 1.01 0.94 -17.88 -2.67 0.77 0.71 12.23 -33.99%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 42.06 -
NAPS 0.8832 0.8832 0.8636 1.0461 1.109 1.1289 1.1789 -4.69%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.435 0.30 0.315 0.35 0.485 0.685 1.65 -
P/RPS 1.43 1.00 1.22 1.30 1.13 1.29 2.14 -6.49%
P/EPS 42.09 31.42 -1.73 -12.94 63.04 96.04 13.48 20.88%
EY 2.38 3.18 -57.85 -7.73 1.59 1.04 7.42 -17.25%
DY 0.00 0.00 0.00 0.00 4.12 4.38 25.45 -
P/NAPS 0.48 0.33 0.36 0.33 0.44 0.61 1.40 -16.33%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 21/02/23 28/02/22 25/02/21 27/02/20 26/02/19 27/02/18 -
Price 0.41 0.31 0.32 0.355 0.375 0.775 1.32 -
P/RPS 1.35 1.04 1.24 1.32 0.88 1.46 1.71 -3.86%
P/EPS 39.67 32.46 -1.76 -13.12 48.74 108.66 10.79 24.22%
EY 2.52 3.08 -56.95 -7.62 2.05 0.92 9.27 -19.50%
DY 0.00 0.00 0.00 0.00 5.33 3.87 31.82 -
P/NAPS 0.46 0.34 0.36 0.33 0.34 0.69 1.12 -13.77%

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