[STAR] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -380.43%
YoY- -212.43%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 196,416 193,961 194,530 263,024 315,934 319,830 320,582 -27.75%
PBT -16,528 3,525 -60,970 -12,948 14,643 12,878 17,508 -
Tax -3,260 -8,913 -862 -2,824 -8,922 -5,454 -7,088 -40.27%
NP -19,788 -5,388 -61,832 -15,772 5,721 7,424 10,420 -
-
NP to SH -19,719 -5,340 -61,856 -15,920 5,677 7,262 10,394 -
-
Tax Rate - 252.85% - - 60.93% 42.35% 40.48% -
Total Cost 216,204 199,349 256,362 278,796 310,213 312,406 310,162 -21.29%
-
Net Worth 772,595 794,461 765,307 804,284 819,042 819,042 819,042 -3.80%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 14,757 - - -
Div Payout % - - - - 259.95% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 772,595 794,461 765,307 804,284 819,042 819,042 819,042 -3.80%
NOSH 738,563 738,563 738,563 738,563 738,563 738,563 738,563 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -10.07% -2.78% -31.79% -6.00% 1.81% 2.32% 3.25% -
ROE -2.55% -0.67% -8.08% -1.98% 0.69% 0.89% 1.27% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.95 26.61 26.69 35.65 42.82 43.34 43.45 -27.16%
EPS -2.71 -0.73 -8.48 -2.16 0.77 0.99 1.40 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.06 1.09 1.05 1.09 1.11 1.11 1.11 -3.01%
Adjusted Per Share Value based on latest NOSH - 738,563
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.59 26.26 26.34 35.61 42.78 43.30 43.41 -27.76%
EPS -2.67 -0.72 -8.38 -2.16 0.77 0.98 1.41 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.0461 1.0757 1.0362 1.089 1.109 1.109 1.109 -3.80%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.35 0.315 0.35 0.245 0.485 0.53 0.65 -
P/RPS 1.30 1.18 1.31 0.69 1.13 1.22 1.50 -9.05%
P/EPS -12.94 -42.99 -4.12 -11.36 63.04 53.85 46.14 -
EY -7.73 -2.33 -24.25 -8.81 1.59 1.86 2.17 -
DY 0.00 0.00 0.00 0.00 4.12 0.00 0.00 -
P/NAPS 0.33 0.29 0.33 0.22 0.44 0.48 0.59 -31.99%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 12/11/20 27/08/20 29/05/20 27/02/20 28/11/19 28/08/19 -
Price 0.355 0.32 0.35 0.365 0.375 0.45 0.575 -
P/RPS 1.32 1.20 1.31 1.02 0.88 1.04 1.32 0.00%
P/EPS -13.12 -43.68 -4.12 -16.92 48.74 45.72 40.82 -
EY -7.62 -2.29 -24.25 -5.91 2.05 2.19 2.45 -
DY 0.00 0.00 0.00 0.00 5.33 0.00 0.00 -
P/NAPS 0.33 0.29 0.33 0.33 0.34 0.41 0.52 -26.04%

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