[STAR] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -20.59%
YoY- -15.58%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 521,012 474,420 630,432 636,076 646,882 794,924 1,019,020 -36.08%
PBT 13,998 25,732 122,972 110,058 126,222 89,512 170,073 -81.10%
Tax -10,346 11,344 -6,063 -9,937 -25,664 -30,076 -39,464 -59.07%
NP 3,652 37,076 116,909 100,121 100,558 59,436 130,609 -90.80%
-
NP to SH 30,310 26,584 109,911 93,960 118,330 61,956 132,956 -62.71%
-
Tax Rate 73.91% -44.09% 4.93% 9.03% 20.33% 33.60% 23.20% -
Total Cost 517,360 437,344 513,523 535,954 546,324 735,488 888,411 -30.28%
-
Net Worth 1,079,331 1,070,744 1,129,374 1,084,721 1,136,085 1,084,230 1,151,006 -4.19%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 532,273 - 132,867 88,548 132,789 - 132,808 152.52%
Div Payout % 1,756.10% - 120.89% 94.24% 112.22% - 99.89% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,079,331 1,070,744 1,129,374 1,084,721 1,136,085 1,084,230 1,151,006 -4.19%
NOSH 739,268 738,444 738,153 737,905 737,718 737,571 737,824 0.13%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.70% 7.82% 18.54% 15.74% 15.55% 7.48% 12.82% -
ROE 2.81% 2.48% 9.73% 8.66% 10.42% 5.71% 11.55% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 70.48 64.25 85.41 86.20 87.69 107.78 138.11 -36.16%
EPS 4.10 3.60 14.89 12.73 16.04 8.40 18.02 -62.76%
DPS 72.00 0.00 18.00 12.00 18.00 0.00 18.00 152.19%
NAPS 1.46 1.45 1.53 1.47 1.54 1.47 1.56 -4.32%
Adjusted Per Share Value based on latest NOSH - 738,888
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 70.54 64.24 85.36 86.12 87.59 107.63 137.97 -36.08%
EPS 4.10 3.60 14.88 12.72 16.02 8.39 18.00 -62.73%
DPS 72.07 0.00 17.99 11.99 17.98 0.00 17.98 152.54%
NAPS 1.4614 1.4498 1.5292 1.4687 1.5382 1.468 1.5584 -4.19%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.34 2.41 2.24 2.51 2.61 2.40 2.34 -
P/RPS 3.32 3.75 2.62 2.91 2.98 2.23 1.69 56.92%
P/EPS 57.07 66.94 15.04 19.71 16.27 28.57 12.99 168.48%
EY 1.75 1.49 6.65 5.07 6.15 3.50 7.70 -62.79%
DY 30.77 0.00 8.04 4.78 6.90 0.00 7.69 152.25%
P/NAPS 1.60 1.66 1.46 1.71 1.69 1.63 1.50 4.40%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 23/05/17 27/02/17 21/11/16 22/08/16 24/05/16 26/02/16 -
Price 2.38 2.48 2.38 2.43 2.59 2.39 2.39 -
P/RPS 3.38 3.86 2.79 2.82 2.95 2.22 1.73 56.34%
P/EPS 58.05 68.89 15.98 19.08 16.15 28.45 13.26 167.85%
EY 1.72 1.45 6.26 5.24 6.19 3.51 7.54 -62.69%
DY 30.25 0.00 7.56 4.94 6.95 0.00 7.53 152.92%
P/NAPS 1.63 1.71 1.56 1.65 1.68 1.63 1.53 4.31%

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