[STAR] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1519.55%
YoY- 248.29%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 208,516 109,027 517,734 391,392 260,506 118,605 630,432 -52.27%
PBT 19,840 17,589 39,817 227,471 6,999 6,433 122,972 -70.46%
Tax -7,003 -6,200 47,627 17,074 -5,173 2,836 -6,063 10.11%
NP 12,837 11,389 87,444 244,545 1,826 9,269 116,909 -77.16%
-
NP to SH 12,729 11,315 90,294 245,443 15,155 6,646 109,911 -76.33%
-
Tax Rate 35.30% 35.25% -119.61% -7.51% 73.91% -44.09% 4.93% -
Total Cost 195,679 97,638 430,290 146,847 258,680 109,336 513,523 -47.53%
-
Net Worth 841,178 841,178 870,693 1,025,754 1,079,331 1,070,744 1,129,374 -17.87%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 309,907 265,662 266,136 - 132,867 -
Div Payout % - - 343.22% 108.24% 1,756.10% - 120.89% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 841,178 841,178 870,693 1,025,754 1,079,331 1,070,744 1,129,374 -17.87%
NOSH 738,563 738,563 738,563 737,952 739,268 738,444 738,153 0.03%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.16% 10.45% 16.89% 62.48% 0.70% 7.82% 18.54% -
ROE 1.51% 1.35% 10.37% 23.93% 1.40% 0.62% 9.73% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 28.26 14.78 70.17 53.04 35.24 16.06 85.41 -52.25%
EPS 1.73 1.53 12.24 33.26 2.05 0.90 14.89 -76.28%
DPS 0.00 0.00 42.00 36.00 36.00 0.00 18.00 -
NAPS 1.14 1.14 1.18 1.39 1.46 1.45 1.53 -17.85%
Adjusted Per Share Value based on latest NOSH - 737,866
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 28.23 14.76 70.10 52.99 35.27 16.06 85.36 -52.27%
EPS 1.72 1.53 12.23 33.23 2.05 0.90 14.88 -76.36%
DPS 0.00 0.00 41.96 35.97 36.03 0.00 17.99 -
NAPS 1.1389 1.1389 1.1789 1.3889 1.4614 1.4498 1.5292 -17.88%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.09 1.15 1.65 1.71 2.34 2.41 2.24 -
P/RPS 3.86 7.78 2.35 3.22 6.64 15.00 2.62 29.56%
P/EPS 63.19 74.99 13.48 5.14 114.15 267.78 15.04 161.06%
EY 1.58 1.33 7.42 19.45 0.88 0.37 6.65 -61.73%
DY 0.00 0.00 25.45 21.05 15.38 0.00 8.04 -
P/NAPS 0.96 1.01 1.40 1.23 1.60 1.66 1.46 -24.44%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 16/05/18 27/02/18 20/11/17 21/08/17 23/05/17 27/02/17 -
Price 1.23 1.00 1.32 1.37 2.38 2.48 2.38 -
P/RPS 4.35 6.77 1.88 2.58 6.75 15.44 2.79 34.56%
P/EPS 71.30 65.21 10.79 4.12 116.10 275.56 15.98 171.76%
EY 1.40 1.53 9.27 24.28 0.86 0.36 6.26 -63.25%
DY 0.00 0.00 31.82 26.28 15.13 0.00 7.56 -
P/NAPS 1.08 0.88 1.12 0.99 1.63 1.71 1.56 -21.79%

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