[STAR] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -88.35%
YoY- -41.65%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 630,432 477,057 323,441 198,731 1,019,020 738,251 483,745 19.21%
PBT 122,972 82,544 63,111 22,378 170,073 109,728 80,526 32.44%
Tax -6,063 -7,453 -12,832 -7,519 -39,464 -31,170 -23,292 -59.06%
NP 116,909 75,091 50,279 14,859 130,609 78,558 57,234 60.64%
-
NP to SH 109,911 70,470 59,165 15,489 132,956 83,478 59,839 49.70%
-
Tax Rate 4.93% 9.03% 20.33% 33.60% 23.20% 28.41% 28.92% -
Total Cost 513,523 401,966 273,162 183,872 888,411 659,693 426,511 13.11%
-
Net Worth 1,129,374 1,084,721 1,136,085 1,084,230 1,151,006 1,107,135 1,136,276 -0.40%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 132,867 66,411 66,394 - 132,808 66,428 66,405 58.45%
Div Payout % 120.89% 94.24% 112.22% - 99.89% 79.58% 110.97% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,129,374 1,084,721 1,136,085 1,084,230 1,151,006 1,107,135 1,136,276 -0.40%
NOSH 738,153 737,905 737,718 737,571 737,824 738,090 737,842 0.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 18.54% 15.74% 15.55% 7.48% 12.82% 10.64% 11.83% -
ROE 9.73% 6.50% 5.21% 1.43% 11.55% 7.54% 5.27% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 85.41 64.65 43.84 26.94 138.11 100.02 65.56 19.18%
EPS 14.89 9.55 8.02 2.10 18.02 11.31 8.11 49.66%
DPS 18.00 9.00 9.00 0.00 18.00 9.00 9.00 58.40%
NAPS 1.53 1.47 1.54 1.47 1.56 1.50 1.54 -0.43%
Adjusted Per Share Value based on latest NOSH - 737,571
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 85.36 64.59 43.79 26.91 137.97 99.96 65.50 19.21%
EPS 14.88 9.54 8.01 2.10 18.00 11.30 8.10 49.71%
DPS 17.99 8.99 8.99 0.00 17.98 8.99 8.99 58.46%
NAPS 1.5292 1.4687 1.5382 1.468 1.5584 1.499 1.5385 -0.40%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.24 2.51 2.61 2.40 2.34 2.44 2.47 -
P/RPS 2.62 3.88 5.95 8.91 1.69 2.44 3.77 -21.45%
P/EPS 15.04 26.28 32.54 114.29 12.99 21.57 30.46 -37.39%
EY 6.65 3.80 3.07 0.87 7.70 4.64 3.28 59.84%
DY 8.04 3.59 3.45 0.00 7.69 3.69 3.64 69.19%
P/NAPS 1.46 1.71 1.69 1.63 1.50 1.63 1.60 -5.89%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 21/11/16 22/08/16 24/05/16 26/02/16 16/11/15 18/08/15 -
Price 2.38 2.43 2.59 2.39 2.39 2.40 2.41 -
P/RPS 2.79 3.76 5.91 8.87 1.73 2.40 3.68 -16.78%
P/EPS 15.98 25.45 32.29 113.81 13.26 21.22 29.72 -33.75%
EY 6.26 3.93 3.10 0.88 7.54 4.71 3.37 50.82%
DY 7.56 3.70 3.47 0.00 7.53 3.75 3.73 59.81%
P/NAPS 1.56 1.65 1.68 1.63 1.53 1.60 1.56 0.00%

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