[STAR] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 55.97%
YoY- -17.33%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 391,392 260,506 118,605 630,432 477,057 323,441 198,731 57.05%
PBT 227,471 6,999 6,433 122,972 82,544 63,111 22,378 368.58%
Tax 17,074 -5,173 2,836 -6,063 -7,453 -12,832 -7,519 -
NP 244,545 1,826 9,269 116,909 75,091 50,279 14,859 545.91%
-
NP to SH 245,443 15,155 6,646 109,911 70,470 59,165 15,489 529.82%
-
Tax Rate -7.51% 73.91% -44.09% 4.93% 9.03% 20.33% 33.60% -
Total Cost 146,847 258,680 109,336 513,523 401,966 273,162 183,872 -13.90%
-
Net Worth 1,025,754 1,079,331 1,070,744 1,129,374 1,084,721 1,136,085 1,084,230 -3.62%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 265,662 266,136 - 132,867 66,411 66,394 - -
Div Payout % 108.24% 1,756.10% - 120.89% 94.24% 112.22% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,025,754 1,079,331 1,070,744 1,129,374 1,084,721 1,136,085 1,084,230 -3.62%
NOSH 737,952 739,268 738,444 738,153 737,905 737,718 737,571 0.03%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 62.48% 0.70% 7.82% 18.54% 15.74% 15.55% 7.48% -
ROE 23.93% 1.40% 0.62% 9.73% 6.50% 5.21% 1.43% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 53.04 35.24 16.06 85.41 64.65 43.84 26.94 57.02%
EPS 33.26 2.05 0.90 14.89 9.55 8.02 2.10 529.61%
DPS 36.00 36.00 0.00 18.00 9.00 9.00 0.00 -
NAPS 1.39 1.46 1.45 1.53 1.47 1.54 1.47 -3.65%
Adjusted Per Share Value based on latest NOSH - 738,595
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 52.99 35.27 16.06 85.36 64.59 43.79 26.91 57.03%
EPS 33.23 2.05 0.90 14.88 9.54 8.01 2.10 529.23%
DPS 35.97 36.03 0.00 17.99 8.99 8.99 0.00 -
NAPS 1.3889 1.4614 1.4498 1.5292 1.4687 1.5382 1.468 -3.62%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.71 2.34 2.41 2.24 2.51 2.61 2.40 -
P/RPS 3.22 6.64 15.00 2.62 3.88 5.95 8.91 -49.23%
P/EPS 5.14 114.15 267.78 15.04 26.28 32.54 114.29 -87.32%
EY 19.45 0.88 0.37 6.65 3.80 3.07 0.87 692.09%
DY 21.05 15.38 0.00 8.04 3.59 3.45 0.00 -
P/NAPS 1.23 1.60 1.66 1.46 1.71 1.69 1.63 -17.10%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 21/08/17 23/05/17 27/02/17 21/11/16 22/08/16 24/05/16 -
Price 1.37 2.38 2.48 2.38 2.43 2.59 2.39 -
P/RPS 2.58 6.75 15.44 2.79 3.76 5.91 8.87 -56.06%
P/EPS 4.12 116.10 275.56 15.98 25.45 32.29 113.81 -89.03%
EY 24.28 0.86 0.36 6.26 3.93 3.10 0.88 811.24%
DY 26.28 15.13 0.00 7.56 3.70 3.47 0.00 -
P/NAPS 0.99 1.63 1.71 1.56 1.65 1.68 1.63 -28.25%

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