[STAR] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 39.5%
YoY- -7.18%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 323,441 198,731 1,019,020 738,251 483,745 217,434 1,013,737 -53.34%
PBT 63,111 22,378 170,073 109,728 80,526 37,600 153,421 -44.71%
Tax -12,832 -7,519 -39,464 -31,170 -23,292 -13,680 -41,388 -54.22%
NP 50,279 14,859 130,609 78,558 57,234 23,920 112,033 -41.41%
-
NP to SH 59,165 15,489 132,956 83,478 59,839 26,547 111,416 -34.44%
-
Tax Rate 20.33% 33.60% 23.20% 28.41% 28.92% 36.38% 26.98% -
Total Cost 273,162 183,872 888,411 659,693 426,511 193,514 901,704 -54.92%
-
Net Worth 1,136,085 1,084,230 1,151,006 1,107,135 1,136,276 1,106,125 1,143,674 -0.44%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 66,394 - 132,808 66,428 66,405 - 132,813 -37.03%
Div Payout % 112.22% - 99.89% 79.58% 110.97% - 119.21% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,136,085 1,084,230 1,151,006 1,107,135 1,136,276 1,106,125 1,143,674 -0.44%
NOSH 737,718 737,571 737,824 738,090 737,842 737,416 737,854 -0.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 15.55% 7.48% 12.82% 10.64% 11.83% 11.00% 11.05% -
ROE 5.21% 1.43% 11.55% 7.54% 5.27% 2.40% 9.74% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 43.84 26.94 138.11 100.02 65.56 29.49 137.39 -53.33%
EPS 8.02 2.10 18.02 11.31 8.11 3.60 15.10 -34.44%
DPS 9.00 0.00 18.00 9.00 9.00 0.00 18.00 -37.03%
NAPS 1.54 1.47 1.56 1.50 1.54 1.50 1.55 -0.43%
Adjusted Per Share Value based on latest NOSH - 738,718
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 43.79 26.91 137.97 99.96 65.50 29.44 137.26 -53.34%
EPS 8.01 2.10 18.00 11.30 8.10 3.59 15.09 -34.46%
DPS 8.99 0.00 17.98 8.99 8.99 0.00 17.98 -37.03%
NAPS 1.5382 1.468 1.5584 1.499 1.5385 1.4977 1.5485 -0.44%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.61 2.40 2.34 2.44 2.47 2.45 2.31 -
P/RPS 5.95 8.91 1.69 2.44 3.77 8.31 1.68 132.52%
P/EPS 32.54 114.29 12.99 21.57 30.46 68.06 15.30 65.45%
EY 3.07 0.87 7.70 4.64 3.28 1.47 6.54 -39.62%
DY 3.45 0.00 7.69 3.69 3.64 0.00 7.79 -41.92%
P/NAPS 1.69 1.63 1.50 1.63 1.60 1.63 1.49 8.76%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 24/05/16 26/02/16 16/11/15 18/08/15 19/05/15 27/02/15 -
Price 2.59 2.39 2.39 2.40 2.41 2.41 2.50 -
P/RPS 5.91 8.87 1.73 2.40 3.68 8.17 1.82 119.44%
P/EPS 32.29 113.81 13.26 21.22 29.72 66.94 16.56 56.14%
EY 3.10 0.88 7.54 4.71 3.37 1.49 6.04 -35.92%
DY 3.47 0.00 7.53 3.75 3.73 0.00 7.20 -38.55%
P/NAPS 1.68 1.63 1.53 1.60 1.56 1.61 1.61 2.88%

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