[STAR] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -49.87%
YoY- 70.25%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 392,680 399,518 417,032 436,108 517,734 521,856 521,012 -17.13%
PBT 8,973 29,724 39,680 70,356 39,817 303,294 13,998 -25.59%
Tax -3,477 -10,506 -14,006 -24,800 47,627 22,765 -10,346 -51.56%
NP 5,496 19,217 25,674 45,556 87,444 326,060 3,652 31.22%
-
NP to SH 5,263 19,100 25,458 45,260 90,294 327,257 30,310 -68.77%
-
Tax Rate 38.75% 35.35% 35.30% 35.25% -119.61% -7.51% 73.91% -
Total Cost 387,184 380,301 391,358 390,552 430,290 195,796 517,360 -17.52%
-
Net Worth 833,799 841,178 841,178 841,178 870,693 1,025,754 1,079,331 -15.76%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 22,136 - - - 309,907 354,217 532,273 -87.92%
Div Payout % 420.60% - - - 343.22% 108.24% 1,756.10% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 833,799 841,178 841,178 841,178 870,693 1,025,754 1,079,331 -15.76%
NOSH 738,563 738,563 738,563 738,563 738,563 737,952 739,268 -0.06%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.40% 4.81% 6.16% 10.45% 16.89% 62.48% 0.70% -
ROE 0.63% 2.27% 3.03% 5.38% 10.37% 31.90% 2.81% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 53.22 54.14 56.52 59.10 70.17 70.72 70.48 -17.03%
EPS 0.71 2.59 3.46 6.12 12.24 44.35 4.10 -68.83%
DPS 3.00 0.00 0.00 0.00 42.00 48.00 72.00 -87.91%
NAPS 1.13 1.14 1.14 1.14 1.18 1.39 1.46 -15.66%
Adjusted Per Share Value based on latest NOSH - 738,563
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 53.17 54.09 56.47 59.05 70.10 70.66 70.54 -17.13%
EPS 0.71 2.59 3.45 6.13 12.23 44.31 4.10 -68.83%
DPS 3.00 0.00 0.00 0.00 41.96 47.96 72.07 -87.91%
NAPS 1.1289 1.1389 1.1389 1.1389 1.1789 1.3889 1.4614 -15.77%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.685 0.795 1.09 1.15 1.65 1.71 2.34 -
P/RPS 1.29 1.47 1.93 1.95 2.35 2.42 3.32 -46.66%
P/EPS 96.04 30.71 31.59 18.75 13.48 3.86 57.07 41.34%
EY 1.04 3.26 3.17 5.33 7.42 25.93 1.75 -29.24%
DY 4.38 0.00 0.00 0.00 25.45 28.07 30.77 -72.64%
P/NAPS 0.61 0.70 0.96 1.01 1.40 1.23 1.60 -47.32%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 30/11/18 17/08/18 16/05/18 27/02/18 20/11/17 21/08/17 -
Price 0.775 0.75 1.23 1.00 1.32 1.37 2.38 -
P/RPS 1.46 1.39 2.18 1.69 1.88 1.94 3.38 -42.77%
P/EPS 108.66 28.97 35.65 16.30 10.79 3.09 58.05 51.71%
EY 0.92 3.45 2.81 6.13 9.27 32.37 1.72 -34.03%
DY 3.87 0.00 0.00 0.00 31.82 35.04 30.25 -74.51%
P/NAPS 0.69 0.66 1.08 0.88 1.12 0.99 1.63 -43.53%

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