[STAR] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 281.98%
YoY- -1.13%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 118,605 630,432 477,057 323,441 198,731 1,019,020 738,251 -70.41%
PBT 6,433 122,972 82,544 63,111 22,378 170,073 109,728 -84.88%
Tax 2,836 -6,063 -7,453 -12,832 -7,519 -39,464 -31,170 -
NP 9,269 116,909 75,091 50,279 14,859 130,609 78,558 -75.91%
-
NP to SH 6,646 109,911 70,470 59,165 15,489 132,956 83,478 -81.46%
-
Tax Rate -44.09% 4.93% 9.03% 20.33% 33.60% 23.20% 28.41% -
Total Cost 109,336 513,523 401,966 273,162 183,872 888,411 659,693 -69.79%
-
Net Worth 1,070,744 1,129,374 1,084,721 1,136,085 1,084,230 1,151,006 1,107,135 -2.20%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 132,867 66,411 66,394 - 132,808 66,428 -
Div Payout % - 120.89% 94.24% 112.22% - 99.89% 79.58% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,070,744 1,129,374 1,084,721 1,136,085 1,084,230 1,151,006 1,107,135 -2.20%
NOSH 738,444 738,153 737,905 737,718 737,571 737,824 738,090 0.03%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.82% 18.54% 15.74% 15.55% 7.48% 12.82% 10.64% -
ROE 0.62% 9.73% 6.50% 5.21% 1.43% 11.55% 7.54% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 16.06 85.41 64.65 43.84 26.94 138.11 100.02 -70.42%
EPS 0.90 14.89 9.55 8.02 2.10 18.02 11.31 -81.47%
DPS 0.00 18.00 9.00 9.00 0.00 18.00 9.00 -
NAPS 1.45 1.53 1.47 1.54 1.47 1.56 1.50 -2.23%
Adjusted Per Share Value based on latest NOSH - 737,770
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 16.06 85.36 64.59 43.79 26.91 137.97 99.96 -70.41%
EPS 0.90 14.88 9.54 8.01 2.10 18.00 11.30 -81.45%
DPS 0.00 17.99 8.99 8.99 0.00 17.98 8.99 -
NAPS 1.4498 1.5292 1.4687 1.5382 1.468 1.5584 1.499 -2.19%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.41 2.24 2.51 2.61 2.40 2.34 2.44 -
P/RPS 15.00 2.62 3.88 5.95 8.91 1.69 2.44 235.21%
P/EPS 267.78 15.04 26.28 32.54 114.29 12.99 21.57 435.32%
EY 0.37 6.65 3.80 3.07 0.87 7.70 4.64 -81.44%
DY 0.00 8.04 3.59 3.45 0.00 7.69 3.69 -
P/NAPS 1.66 1.46 1.71 1.69 1.63 1.50 1.63 1.22%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 27/02/17 21/11/16 22/08/16 24/05/16 26/02/16 16/11/15 -
Price 2.48 2.38 2.43 2.59 2.39 2.39 2.40 -
P/RPS 15.44 2.79 3.76 5.91 8.87 1.73 2.40 245.51%
P/EPS 275.56 15.98 25.45 32.29 113.81 13.26 21.22 451.61%
EY 0.36 6.26 3.93 3.10 0.88 7.54 4.71 -81.96%
DY 0.00 7.56 3.70 3.47 0.00 7.53 3.75 -
P/NAPS 1.71 1.56 1.65 1.68 1.63 1.53 1.60 4.52%

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