[STAR] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 5.17%
YoY- -6.04%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 173,272 299,124 366,219 495,636 591,135 1,000,317 1,020,031 -25.56%
PBT -27,311 5,695 -2,905 50,972 106,171 154,851 169,370 -
Tax -2,689 -7,476 571 20,035 -10,289 -33,303 -48,880 -38.30%
NP -30,000 -1,781 -2,334 71,007 95,882 121,548 120,490 -
-
NP to SH -29,839 -1,843 -2,512 94,963 101,068 121,898 121,704 -
-
Tax Rate - 131.27% - -39.31% 9.69% 21.51% 28.86% -
Total Cost 203,272 300,905 368,553 424,629 495,253 878,769 899,541 -21.93%
-
Net Worth 761,003 804,284 811,663 841,178 1,070,744 1,084,230 1,106,125 -6.03%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 14,757 22,136 310,641 132,872 132,899 132,808 -
Div Payout % - 0.00% 0.00% 327.12% 131.47% 109.03% 109.12% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 761,003 804,284 811,663 841,178 1,070,744 1,084,230 1,106,125 -6.03%
NOSH 738,563 738,563 738,563 738,563 738,444 737,571 737,416 0.02%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -17.31% -0.60% -0.64% 14.33% 16.22% 12.15% 11.81% -
ROE -3.92% -0.23% -0.31% 11.29% 9.44% 11.24% 11.00% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 23.91 40.54 49.63 67.17 80.05 135.62 138.32 -25.34%
EPS -4.12 -0.25 -0.34 12.87 13.69 16.53 16.50 -
DPS 0.00 2.00 3.00 42.00 18.00 18.00 18.00 -
NAPS 1.05 1.09 1.10 1.14 1.45 1.47 1.50 -5.76%
Adjusted Per Share Value based on latest NOSH - 738,563
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 23.46 40.50 49.59 67.11 80.04 135.44 138.11 -25.56%
EPS -4.04 -0.25 -0.34 12.86 13.68 16.50 16.48 -
DPS 0.00 2.00 3.00 42.06 17.99 17.99 17.98 -
NAPS 1.0304 1.089 1.099 1.1389 1.4498 1.468 1.4977 -6.03%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.415 0.245 0.755 1.15 2.41 2.40 2.45 -
P/RPS 1.74 0.60 1.52 1.71 3.01 1.77 1.77 -0.28%
P/EPS -10.08 -98.09 -221.77 8.94 17.61 14.52 14.84 -
EY -9.92 -1.02 -0.45 11.19 5.68 6.89 6.74 -
DY 0.00 8.16 3.97 36.52 7.47 7.50 7.35 -
P/NAPS 0.40 0.22 0.69 1.01 1.66 1.63 1.63 -20.85%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 29/05/20 16/05/19 16/05/18 23/05/17 24/05/16 19/05/15 -
Price 0.38 0.365 0.68 1.00 2.48 2.39 2.41 -
P/RPS 1.59 0.90 1.37 1.49 3.10 1.76 1.74 -1.48%
P/EPS -9.23 -146.13 -199.74 7.77 18.12 14.46 14.60 -
EY -10.83 -0.68 -0.50 12.87 5.52 6.92 6.85 -
DY 0.00 5.48 4.41 42.00 7.26 7.53 7.47 -
P/NAPS 0.36 0.33 0.62 0.88 1.71 1.63 1.61 -22.07%

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