[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
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 517,734 521,856 521,012 474,420 630,432 636,076 646,882 -13.76%
PBT 39,817 303,294 13,998 25,732 122,972 110,058 126,222 -53.56%
Tax 47,627 22,765 -10,346 11,344 -6,063 -9,937 -25,664 -
NP 87,444 326,060 3,652 37,076 116,909 100,121 100,558 -8.87%
-
NP to SH 90,294 327,257 30,310 26,584 109,911 93,960 118,330 -16.45%
-
Tax Rate -119.61% -7.51% 73.91% -44.09% 4.93% 9.03% 20.33% -
Total Cost 430,290 195,796 517,360 437,344 513,523 535,954 546,324 -14.67%
-
Net Worth 870,693 1,025,754 1,079,331 1,070,744 1,129,374 1,084,721 1,136,085 -16.21%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 309,907 354,217 532,273 - 132,867 88,548 132,789 75.67%
Div Payout % 343.22% 108.24% 1,756.10% - 120.89% 94.24% 112.22% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 870,693 1,025,754 1,079,331 1,070,744 1,129,374 1,084,721 1,136,085 -16.21%
NOSH 738,563 737,952 739,268 738,444 738,153 737,905 737,718 0.07%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.89% 62.48% 0.70% 7.82% 18.54% 15.74% 15.55% -
ROE 10.37% 31.90% 2.81% 2.48% 9.73% 8.66% 10.42% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 70.17 70.72 70.48 64.25 85.41 86.20 87.69 -13.77%
EPS 12.24 44.35 4.10 3.60 14.89 12.73 16.04 -16.45%
DPS 42.00 48.00 72.00 0.00 18.00 12.00 18.00 75.64%
NAPS 1.18 1.39 1.46 1.45 1.53 1.47 1.54 -16.22%
Adjusted Per Share Value based on latest NOSH - 738,444
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 70.10 70.66 70.54 64.24 85.36 86.12 87.59 -13.76%
EPS 12.23 44.31 4.10 3.60 14.88 12.72 16.02 -16.42%
DPS 41.96 47.96 72.07 0.00 17.99 11.99 17.98 75.66%
NAPS 1.1789 1.3889 1.4614 1.4498 1.5292 1.4687 1.5382 -16.21%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
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%
P/EPS 13.48 3.86 57.07 66.94 15.04 19.71 16.27 -11.75%
EY 7.42 25.93 1.75 1.49 6.65 5.07 6.15 13.29%
DY 25.45 28.07 30.77 0.00 8.04 4.78 6.90 138.15%
P/NAPS 1.40 1.23 1.60 1.66 1.46 1.71 1.69 -11.76%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
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%
P/EPS 10.79 3.09 58.05 68.89 15.98 19.08 16.15 -23.51%
EY 9.27 32.37 1.72 1.45 6.26 5.24 6.19 30.79%
DY 31.82 35.04 30.25 0.00 7.56 4.94 6.95 174.96%
P/NAPS 1.12 0.99 1.63 1.71 1.56 1.65 1.68 -23.62%

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