[STAR] QoQ 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- 2606.41%
YoY- 1937.05%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 99,489 109,027 126,342 130,886 129,381 118,605 153,375 -25.12%
PBT 2,251 17,589 -187,654 220,472 565 6,433 40,428 -85.49%
Tax -803 -6,200 30,553 -2,275 -2,043 2,836 1,390 -
NP 1,448 11,389 -157,101 218,197 -1,478 9,269 41,818 -89.44%
-
NP to SH 1,414 11,315 -155,149 230,288 8,509 6,646 39,441 -89.19%
-
Tax Rate 35.67% 35.25% - 1.03% 361.59% -44.09% -3.44% -
Total Cost 98,041 97,638 283,443 -87,311 130,859 109,336 111,557 -8.27%
-
Net Worth 841,178 841,178 870,693 1,025,633 1,080,273 1,070,744 1,130,051 -17.90%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 44,272 - 266,368 - 66,473 -
Div Payout % - - 0.00% - 3,130.43% - 168.54% -
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 1,025,633 1,080,273 1,070,744 1,130,051 -17.90%
NOSH 738,563 738,563 738,563 737,866 739,913 738,444 738,595 -0.00%
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 1.46% 10.45% -124.35% 166.71% -1.14% 7.82% 27.27% -
ROE 0.17% 1.35% -17.82% 22.45% 0.79% 0.62% 3.49% -
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 13.48 14.78 17.12 17.74 17.49 16.06 20.77 -25.09%
EPS 0.19 1.53 -21.02 31.21 1.15 0.90 5.34 -89.24%
DPS 0.00 0.00 6.00 0.00 36.00 0.00 9.00 -
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 13.47 14.76 17.11 17.72 17.52 16.06 20.77 -25.13%
EPS 0.19 1.53 -21.01 31.18 1.15 0.90 5.34 -89.24%
DPS 0.00 0.00 5.99 0.00 36.07 0.00 9.00 -
NAPS 1.1389 1.1389 1.1789 1.3887 1.4627 1.4498 1.5301 -17.91%
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 8.08 7.78 9.64 9.64 13.38 15.00 10.79 -17.58%
P/EPS 568.80 74.99 -7.85 5.48 203.48 267.78 41.95 471.33%
EY 0.18 1.33 -12.74 18.25 0.49 0.37 2.38 -82.20%
DY 0.00 0.00 3.64 0.00 15.38 0.00 4.02 -
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 9.12 6.77 7.71 7.72 13.61 15.44 11.46 -14.15%
P/EPS 641.86 65.21 -6.28 4.39 206.96 275.56 44.57 494.82%
EY 0.16 1.53 -15.93 22.78 0.48 0.36 2.24 -82.86%
DY 0.00 0.00 4.55 0.00 15.13 0.00 3.78 -
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