[STAR] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 90.99%
YoY- -1.13%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 474,420 630,432 636,076 646,882 794,924 1,019,020 984,334 -38.50%
PBT 25,732 122,972 110,058 126,222 89,512 170,073 146,304 -68.57%
Tax 11,344 -6,063 -9,937 -25,664 -30,076 -39,464 -41,560 -
NP 37,076 116,909 100,121 100,558 59,436 130,609 104,744 -49.92%
-
NP to SH 26,584 109,911 93,960 118,330 61,956 132,956 111,304 -61.47%
-
Tax Rate -44.09% 4.93% 9.03% 20.33% 33.60% 23.20% 28.41% -
Total Cost 437,344 513,523 535,954 546,324 735,488 888,411 879,590 -37.21%
-
Net Worth 1,070,744 1,129,374 1,084,721 1,136,085 1,084,230 1,151,006 1,107,135 -2.20%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 132,867 88,548 132,789 - 132,808 88,570 -
Div Payout % - 120.89% 94.24% 112.22% - 99.89% 79.58% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,070,744 1,129,374 1,084,721 1,136,085 1,084,230 1,151,006 1,107,135 -2.20%
NOSH 738,444 738,153 737,905 737,718 737,571 737,824 738,090 0.03%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.82% 18.54% 15.74% 15.55% 7.48% 12.82% 10.64% -
ROE 2.48% 9.73% 8.66% 10.42% 5.71% 11.55% 10.05% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 64.25 85.41 86.20 87.69 107.78 138.11 133.36 -38.51%
EPS 3.60 14.89 12.73 16.04 8.40 18.02 15.08 -61.48%
DPS 0.00 18.00 12.00 18.00 0.00 18.00 12.00 -
NAPS 1.45 1.53 1.47 1.54 1.47 1.56 1.50 -2.23%
Adjusted Per Share Value based on latest NOSH - 737,770
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 64.24 85.36 86.12 87.59 107.63 137.97 133.28 -38.49%
EPS 3.60 14.88 12.72 16.02 8.39 18.00 15.07 -61.46%
DPS 0.00 17.99 11.99 17.98 0.00 17.98 11.99 -
NAPS 1.4498 1.5292 1.4687 1.5382 1.468 1.5584 1.499 -2.19%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.41 2.24 2.51 2.61 2.40 2.34 2.44 -
P/RPS 3.75 2.62 2.91 2.98 2.23 1.69 1.83 61.26%
P/EPS 66.94 15.04 19.71 16.27 28.57 12.99 16.18 157.49%
EY 1.49 6.65 5.07 6.15 3.50 7.70 6.18 -61.22%
DY 0.00 8.04 4.78 6.90 0.00 7.69 4.92 -
P/NAPS 1.66 1.46 1.71 1.69 1.63 1.50 1.63 1.22%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 27/02/17 21/11/16 22/08/16 24/05/16 26/02/16 16/11/15 -
Price 2.48 2.38 2.43 2.59 2.39 2.39 2.40 -
P/RPS 3.86 2.79 2.82 2.95 2.22 1.73 1.80 66.21%
P/EPS 68.89 15.98 19.08 16.15 28.45 13.26 15.92 165.31%
EY 1.45 6.26 5.24 6.19 3.51 7.54 6.28 -62.33%
DY 0.00 7.56 4.94 6.95 0.00 7.53 5.00 -
P/NAPS 1.71 1.56 1.65 1.68 1.63 1.53 1.60 4.52%

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