[STAR] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -93.95%
YoY- -57.09%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 517,734 391,392 260,506 118,605 630,432 477,057 323,441 36.72%
PBT 39,817 227,471 6,999 6,433 122,972 82,544 63,111 -26.37%
Tax 47,627 17,074 -5,173 2,836 -6,063 -7,453 -12,832 -
NP 87,444 244,545 1,826 9,269 116,909 75,091 50,279 44.47%
-
NP to SH 90,294 245,443 15,155 6,646 109,911 70,470 59,165 32.45%
-
Tax Rate -119.61% -7.51% 73.91% -44.09% 4.93% 9.03% 20.33% -
Total Cost 430,290 146,847 258,680 109,336 513,523 401,966 273,162 35.26%
-
Net Worth 870,693 1,025,754 1,079,331 1,070,744 1,129,374 1,084,721 1,136,085 -16.21%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 309,907 265,662 266,136 - 132,867 66,411 66,394 178.51%
Div Payout % 343.22% 108.24% 1,756.10% - 120.89% 94.24% 112.22% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 870,693 1,025,754 1,079,331 1,070,744 1,129,374 1,084,721 1,136,085 -16.21%
NOSH 738,563 737,952 739,268 738,444 738,153 737,905 737,718 0.07%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.89% 62.48% 0.70% 7.82% 18.54% 15.74% 15.55% -
ROE 10.37% 23.93% 1.40% 0.62% 9.73% 6.50% 5.21% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 70.17 53.04 35.24 16.06 85.41 64.65 43.84 36.71%
EPS 12.24 33.26 2.05 0.90 14.89 9.55 8.02 32.45%
DPS 42.00 36.00 36.00 0.00 18.00 9.00 9.00 178.47%
NAPS 1.18 1.39 1.46 1.45 1.53 1.47 1.54 -16.22%
Adjusted Per Share Value based on latest NOSH - 738,444
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 70.10 52.99 35.27 16.06 85.36 64.59 43.79 36.72%
EPS 12.23 33.23 2.05 0.90 14.88 9.54 8.01 32.49%
DPS 41.96 35.97 36.03 0.00 17.99 8.99 8.99 178.50%
NAPS 1.1789 1.3889 1.4614 1.4498 1.5292 1.4687 1.5382 -16.21%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.65 1.71 2.34 2.41 2.24 2.51 2.61 -
P/RPS 2.35 3.22 6.64 15.00 2.62 3.88 5.95 -46.07%
P/EPS 13.48 5.14 114.15 267.78 15.04 26.28 32.54 -44.33%
EY 7.42 19.45 0.88 0.37 6.65 3.80 3.07 79.80%
DY 25.45 21.05 15.38 0.00 8.04 3.59 3.45 277.57%
P/NAPS 1.40 1.23 1.60 1.66 1.46 1.71 1.69 -11.76%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 21/08/17 23/05/17 27/02/17 21/11/16 22/08/16 -
Price 1.32 1.37 2.38 2.48 2.38 2.43 2.59 -
P/RPS 1.88 2.58 6.75 15.44 2.79 3.76 5.91 -53.30%
P/EPS 10.79 4.12 116.10 275.56 15.98 25.45 32.29 -51.74%
EY 9.27 24.28 0.86 0.36 6.26 3.93 3.10 107.14%
DY 31.82 26.28 15.13 0.00 7.56 3.70 3.47 336.34%
P/NAPS 1.12 0.99 1.63 1.71 1.56 1.65 1.68 -23.62%

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