[STAR] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

23-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -75.81%

YoY- -57.09%

Quarter Report

Star Q1 2017 FINAL.pdf

Latest QR

Upcoming QR

STAR's Result

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Annualized Quarter Result
Revenue	517,734	521,856	521,012	474,420	630,432	636,076	646,882	-13.76%
YoY %	-0.79%	0.16%	9.82%	-24.75%	-0.89%	-1.67%	-	-
Horiz. %	80.04%	80.67%	80.54%	73.34%	97.46%	98.33%	100.00%	-
PBT	39,817	303,294	13,998	25,732	122,972	110,058	126,222	-53.56%
YoY %	-86.87%	2,066.70%	-45.60%	-79.07%	11.73%	-12.81%	-	-
Horiz. %	31.55%	240.29%	11.09%	20.39%	97.43%	87.19%	100.00%	-
Tax	47,627	22,765	-10,346	11,344	-6,063	-9,937	-25,664	-
YoY %	109.21%	320.04%	-191.20%	287.10%	38.99%	61.28%	-	-
Horiz. %	-185.58%	-88.70%	40.31%	-44.20%	23.62%	38.72%	100.00%	-
NP	87,444	326,060	3,652	37,076	116,909	100,121	100,558	-8.87%
YoY %	-73.18%	8,828.26%	-90.15%	-68.29%	16.77%	-0.43%	-	-
Horiz. %	86.96%	324.25%	3.63%	36.87%	116.26%	99.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,294	327,257	30,310	26,584	109,911	93,960	118,330	-16.45%
YoY %	-72.41%	979.70%	14.02%	-75.81%	16.98%	-20.59%	-	-
Horiz. %	76.31%	276.56%	25.61%	22.47%	92.89%	79.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-119.61%	-7.51%	73.91%	-44.09%	4.93%	9.03%	20.33%	-
YoY %	-1,492.68%	-110.16%	267.63%	-994.32%	-45.40%	-55.58%	-	-
Horiz. %	-588.34%	-36.94%	363.55%	-216.87%	24.25%	44.42%	100.00%	-
Total Cost	430,290	195,796	517,360	437,344	513,523	535,954	546,324	-14.67%
YoY %	119.76%	-62.15%	18.30%	-14.83%	-4.19%	-1.90%	-	-
Horiz. %	78.76%	35.84%	94.70%	80.05%	94.00%	98.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	870,693	1,025,754	1,079,331	1,070,744	1,129,374	1,084,721	1,136,085	-16.21%
YoY %	-15.12%	-4.96%	0.80%	-5.19%	4.12%	-4.52%	-	-
Horiz. %	76.64%	90.29%	95.00%	94.25%	99.41%	95.48%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	309,907	354,217	532,273	-	132,867	88,548	132,789	75.67%
YoY %	-12.51%	-33.45%	0.00%	-	50.05%	-33.32%	-	-
Horiz. %	233.38%	266.75%	400.84%	-	100.06%	66.68%	100.00%	-
Div Payout %	343.22%	108.24%	1,756.10%	-	120.89%	94.24%	112.22%	-
YoY %	217.09%	-93.84%	0.00%	-	28.28%	-16.02%	-	-
Horiz. %	305.85%	96.45%	1,564.87%	-	107.73%	83.98%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	870,693	1,025,754	1,079,331	1,070,744	1,129,374	1,084,721	1,136,085	-16.21%
YoY %	-15.12%	-4.96%	0.80%	-5.19%	4.12%	-4.52%	-	-
Horiz. %	76.64%	90.29%	95.00%	94.25%	99.41%	95.48%	100.00%	-
NOSH	738,563	737,952	739,268	738,444	738,153	737,905	737,718	0.07%
YoY %	0.08%	-0.18%	0.11%	0.04%	0.03%	0.03%	-	-
Horiz. %	100.11%	100.03%	100.21%	100.10%	100.06%	100.03%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	16.89%	62.48%	0.70%	7.82%	18.54%	15.74%	15.55%	-
YoY %	-72.97%	8,825.71%	-91.05%	-57.82%	17.79%	1.22%	-	-
Horiz. %	108.62%	401.80%	4.50%	50.29%	119.23%	101.22%	100.00%	-
ROE	10.37%	31.90%	2.81%	2.48%	9.73%	8.66%	10.42%	-
YoY %	-67.49%	1,035.23%	13.31%	-74.51%	12.36%	-16.89%	-	-
Horiz. %	99.52%	306.14%	26.97%	23.80%	93.38%	83.11%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	70.17	70.72	70.48	64.25	85.41	86.20	87.69	-13.77%
YoY %	-0.78%	0.34%	9.70%	-24.77%	-0.92%	-1.70%	-	-
Horiz. %	80.02%	80.65%	80.37%	73.27%	97.40%	98.30%	100.00%	-
EPS	12.24	44.35	4.10	3.60	14.89	12.73	16.04	-16.45%
YoY %	-72.40%	981.71%	13.89%	-75.82%	16.97%	-20.64%	-	-
Horiz. %	76.31%	276.50%	25.56%	22.44%	92.83%	79.36%	100.00%	-
DPS	42.00	48.00	72.00	0.00	18.00	12.00	18.00	75.64%
YoY %	-12.50%	-33.33%	0.00%	0.00%	50.00%	-33.33%	-	-
Horiz. %	233.33%	266.67%	400.00%	0.00%	100.00%	66.67%	100.00%	-
NAPS	1.18	1.39	1.46	1.45	1.53	1.47	1.54	-16.22%
YoY %	-15.11%	-4.79%	0.69%	-5.23%	4.08%	-4.55%	-	-
Horiz. %	76.62%	90.26%	94.81%	94.16%	99.35%	95.45%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 738,444
RPS	70.10	70.66	70.54	64.24	85.36	86.12	87.59	-13.76%
YoY %	-0.79%	0.17%	9.81%	-24.74%	-0.88%	-1.68%	-	-
Horiz. %	80.03%	80.67%	80.53%	73.34%	97.45%	98.32%	100.00%	-
EPS	12.23	44.31	4.10	3.60	14.88	12.72	16.02	-16.42%
YoY %	-72.40%	980.73%	13.89%	-75.81%	16.98%	-20.60%	-	-
Horiz. %	76.34%	276.59%	25.59%	22.47%	92.88%	79.40%	100.00%	-
DPS	41.96	47.96	72.07	0.00	17.99	11.99	17.98	75.66%
YoY %	-12.51%	-33.45%	0.00%	0.00%	50.04%	-33.31%	-	-
Horiz. %	233.37%	266.74%	400.83%	0.00%	100.06%	66.69%	100.00%	-
NAPS	1.1789	1.3889	1.4614	1.4498	1.5292	1.4687	1.5382	-16.21%
YoY %	-15.12%	-4.96%	0.80%	-5.19%	4.12%	-4.52%	-	-
Horiz. %	76.64%	90.29%	95.01%	94.25%	99.41%	95.48%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.65	1.71	2.34	2.41	2.24	2.51	2.61	-
P/RPS	2.35	2.42	3.32	3.75	2.62	2.91	2.98	-14.60%
YoY %	-2.89%	-27.11%	-11.47%	43.13%	-9.97%	-2.35%	-	-
Horiz. %	78.86%	81.21%	111.41%	125.84%	87.92%	97.65%	100.00%	-
P/EPS	13.48	3.86	57.07	66.94	15.04	19.71	16.27	-11.75%
YoY %	249.22%	-93.24%	-14.74%	345.08%	-23.69%	21.14%	-	-
Horiz. %	82.85%	23.72%	350.77%	411.43%	92.44%	121.14%	100.00%	-
EY	7.42	25.93	1.75	1.49	6.65	5.07	6.15	13.29%
YoY %	-71.38%	1,381.71%	17.45%	-77.59%	31.16%	-17.56%	-	-
Horiz. %	120.65%	421.63%	28.46%	24.23%	108.13%	82.44%	100.00%	-
DY	25.45	28.07	30.77	0.00	8.04	4.78	6.90	138.15%
YoY %	-9.33%	-8.77%	0.00%	0.00%	68.20%	-30.72%	-	-
Horiz. %	368.84%	406.81%	445.94%	0.00%	116.52%	69.28%	100.00%	-
P/NAPS	1.40	1.23	1.60	1.66	1.46	1.71	1.69	-11.76%
YoY %	13.82%	-23.13%	-3.61%	13.70%	-14.62%	1.18%	-	-
Horiz. %	82.84%	72.78%	94.67%	98.22%	86.39%	101.18%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	20/11/17	21/08/17	23/05/17	27/02/17	21/11/16	22/08/16	-
Price	1.32	1.37	2.38	2.48	2.38	2.43	2.59	-
P/RPS	1.88	1.94	3.38	3.86	2.79	2.82	2.95	-25.88%
YoY %	-3.09%	-42.60%	-12.44%	38.35%	-1.06%	-4.41%	-	-
Horiz. %	63.73%	65.76%	114.58%	130.85%	94.58%	95.59%	100.00%	-
P/EPS	10.79	3.09	58.05	68.89	15.98	19.08	16.15	-23.51%
YoY %	249.19%	-94.68%	-15.74%	331.10%	-16.25%	18.14%	-	-
Horiz. %	66.81%	19.13%	359.44%	426.56%	98.95%	118.14%	100.00%	-
EY	9.27	32.37	1.72	1.45	6.26	5.24	6.19	30.79%
YoY %	-71.36%	1,781.98%	18.62%	-76.84%	19.47%	-15.35%	-	-
Horiz. %	149.76%	522.94%	27.79%	23.42%	101.13%	84.65%	100.00%	-
DY	31.82	35.04	30.25	0.00	7.56	4.94	6.95	174.96%
YoY %	-9.19%	15.83%	0.00%	0.00%	53.04%	-28.92%	-	-
Horiz. %	457.84%	504.17%	435.25%	0.00%	108.78%	71.08%	100.00%	-
P/NAPS	1.12	0.99	1.63	1.71	1.56	1.65	1.68	-23.62%
YoY %	13.13%	-39.26%	-4.68%	9.62%	-5.45%	-1.79%	-	-
Horiz. %	66.67%	58.93%	97.02%	101.79%	92.86%	98.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos