[STAR] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 979.7%
YoY- 248.29%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 417,032 436,108 517,734 521,856 521,012 474,420 630,432 -24.13%
PBT 39,680 70,356 39,817 303,294 13,998 25,732 122,972 -53.05%
Tax -14,006 -24,800 47,627 22,765 -10,346 11,344 -6,063 75.01%
NP 25,674 45,556 87,444 326,060 3,652 37,076 116,909 -63.70%
-
NP to SH 25,458 45,260 90,294 327,257 30,310 26,584 109,911 -62.38%
-
Tax Rate 35.30% 35.25% -119.61% -7.51% 73.91% -44.09% 4.93% -
Total Cost 391,358 390,552 430,290 195,796 517,360 437,344 513,523 -16.60%
-
Net Worth 841,178 841,178 870,693 1,025,754 1,079,331 1,070,744 1,129,374 -17.87%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 309,907 354,217 532,273 - 132,867 -
Div Payout % - - 343.22% 108.24% 1,756.10% - 120.89% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 841,178 841,178 870,693 1,025,754 1,079,331 1,070,744 1,129,374 -17.87%
NOSH 738,563 738,563 738,563 737,952 739,268 738,444 738,153 0.03%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.16% 10.45% 16.89% 62.48% 0.70% 7.82% 18.54% -
ROE 3.03% 5.38% 10.37% 31.90% 2.81% 2.48% 9.73% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 56.52 59.10 70.17 70.72 70.48 64.25 85.41 -24.11%
EPS 3.46 6.12 12.24 44.35 4.10 3.60 14.89 -62.30%
DPS 0.00 0.00 42.00 48.00 72.00 0.00 18.00 -
NAPS 1.14 1.14 1.18 1.39 1.46 1.45 1.53 -17.85%
Adjusted Per Share Value based on latest NOSH - 737,866
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 56.47 59.05 70.10 70.66 70.54 64.24 85.36 -24.13%
EPS 3.45 6.13 12.23 44.31 4.10 3.60 14.88 -62.36%
DPS 0.00 0.00 41.96 47.96 72.07 0.00 17.99 -
NAPS 1.1389 1.1389 1.1789 1.3889 1.4614 1.4498 1.5292 -17.88%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.09 1.15 1.65 1.71 2.34 2.41 2.24 -
P/RPS 1.93 1.95 2.35 2.42 3.32 3.75 2.62 -18.48%
P/EPS 31.59 18.75 13.48 3.86 57.07 66.94 15.04 64.23%
EY 3.17 5.33 7.42 25.93 1.75 1.49 6.65 -39.06%
DY 0.00 0.00 25.45 28.07 30.77 0.00 8.04 -
P/NAPS 0.96 1.01 1.40 1.23 1.60 1.66 1.46 -24.44%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 16/05/18 27/02/18 20/11/17 21/08/17 23/05/17 27/02/17 -
Price 1.23 1.00 1.32 1.37 2.38 2.48 2.38 -
P/RPS 2.18 1.69 1.88 1.94 3.38 3.86 2.79 -15.20%
P/EPS 35.65 16.30 10.79 3.09 58.05 68.89 15.98 70.98%
EY 2.81 6.13 9.27 32.37 1.72 1.45 6.26 -41.46%
DY 0.00 0.00 31.82 35.04 30.25 0.00 7.56 -
P/NAPS 1.08 0.88 1.12 0.99 1.63 1.71 1.56 -21.79%

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