[STAR] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -72.45%
YoY- -94.17%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 319,830 320,582 330,264 392,680 399,518 417,032 436,108 -18.66%
PBT 12,878 17,508 22,844 8,973 29,724 39,680 70,356 -67.72%
Tax -5,454 -7,088 -8,608 -3,477 -10,506 -14,006 -24,800 -63.53%
NP 7,424 10,420 14,236 5,496 19,217 25,674 45,556 -70.13%
-
NP to SH 7,262 10,394 14,160 5,263 19,100 25,458 45,260 -70.43%
-
Tax Rate 42.35% 40.48% 37.68% 38.75% 35.35% 35.30% 35.25% -
Total Cost 312,406 310,162 316,028 387,184 380,301 391,358 390,552 -13.81%
-
Net Worth 819,042 819,042 811,663 833,799 841,178 841,178 841,178 -1.76%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 22,136 - - - -
Div Payout % - - - 420.60% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 819,042 819,042 811,663 833,799 841,178 841,178 841,178 -1.76%
NOSH 738,563 738,563 738,563 738,563 738,563 738,563 738,563 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.32% 3.25% 4.31% 1.40% 4.81% 6.16% 10.45% -
ROE 0.89% 1.27% 1.74% 0.63% 2.27% 3.03% 5.38% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 43.34 43.45 44.76 53.22 54.14 56.52 59.10 -18.66%
EPS 0.99 1.40 1.92 0.71 2.59 3.46 6.12 -70.27%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.10 1.13 1.14 1.14 1.14 -1.76%
Adjusted Per Share Value based on latest NOSH - 738,563
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 43.30 43.41 44.72 53.17 54.09 56.47 59.05 -18.66%
EPS 0.98 1.41 1.92 0.71 2.59 3.45 6.13 -70.51%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.109 1.109 1.099 1.1289 1.1389 1.1389 1.1389 -1.75%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.53 0.65 0.755 0.685 0.795 1.09 1.15 -
P/RPS 1.22 1.50 1.69 1.29 1.47 1.93 1.95 -26.82%
P/EPS 53.85 46.14 39.34 96.04 30.71 31.59 18.75 101.91%
EY 1.86 2.17 2.54 1.04 3.26 3.17 5.33 -50.40%
DY 0.00 0.00 0.00 4.38 0.00 0.00 0.00 -
P/NAPS 0.48 0.59 0.69 0.61 0.70 0.96 1.01 -39.07%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 28/08/19 16/05/19 26/02/19 30/11/18 17/08/18 16/05/18 -
Price 0.45 0.575 0.68 0.775 0.75 1.23 1.00 -
P/RPS 1.04 1.32 1.52 1.46 1.39 2.18 1.69 -27.62%
P/EPS 45.72 40.82 35.43 108.66 28.97 35.65 16.30 98.76%
EY 2.19 2.45 2.82 0.92 3.45 2.81 6.13 -49.61%
DY 0.00 0.00 0.00 3.87 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.62 0.69 0.66 1.08 0.88 -39.87%

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