[STAR] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 12.87%
YoY- -99.31%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 77,725 82,566 93,041 91,123 99,489 109,027 126,342 -27.73%
PBT 3,043 5,711 -13,320 2,453 2,251 17,589 -187,654 -
Tax -1,392 -2,152 4,403 -877 -803 -6,200 30,553 -
NP 1,651 3,559 -8,917 1,576 1,448 11,389 -157,101 -
-
NP to SH 1,657 3,540 -9,062 1,596 1,414 11,315 -155,149 -
-
Tax Rate 45.74% 37.68% - 35.75% 35.67% 35.25% - -
Total Cost 76,074 79,007 101,958 89,547 98,041 97,638 283,443 -58.49%
-
Net Worth 819,042 811,663 833,799 841,178 841,178 841,178 870,693 -4.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 22,136 - - - 44,272 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 819,042 811,663 833,799 841,178 841,178 841,178 870,693 -4.00%
NOSH 738,563 738,563 738,563 738,563 738,563 738,563 738,563 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.12% 4.31% -9.58% 1.73% 1.46% 10.45% -124.35% -
ROE 0.20% 0.44% -1.09% 0.19% 0.17% 1.35% -17.82% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.53 11.19 12.61 12.35 13.48 14.78 17.12 -27.74%
EPS 0.22 0.48 -1.23 0.21 0.19 1.53 -21.02 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 6.00 -
NAPS 1.11 1.10 1.13 1.14 1.14 1.14 1.18 -4.00%
Adjusted Per Share Value based on latest NOSH - 738,563
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.52 11.18 12.60 12.34 13.47 14.76 17.11 -27.75%
EPS 0.22 0.48 -1.23 0.22 0.19 1.53 -21.01 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.99 -
NAPS 1.109 1.099 1.1289 1.1389 1.1389 1.1389 1.1789 -4.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.65 0.755 0.685 0.795 1.09 1.15 1.65 -
P/RPS 6.17 6.75 5.43 6.44 8.08 7.78 9.64 -25.79%
P/EPS 289.45 157.37 -55.78 367.55 568.80 74.99 -7.85 -
EY 0.35 0.64 -1.79 0.27 0.18 1.33 -12.74 -
DY 0.00 0.00 4.38 0.00 0.00 0.00 3.64 -
P/NAPS 0.59 0.69 0.61 0.70 0.96 1.01 1.40 -43.87%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 16/05/19 26/02/19 30/11/18 17/08/18 16/05/18 27/02/18 -
Price 0.575 0.68 0.775 0.75 1.23 1.00 1.32 -
P/RPS 5.46 6.08 6.15 6.07 9.12 6.77 7.71 -20.60%
P/EPS 256.05 141.74 -63.10 346.75 641.86 65.21 -6.28 -
EY 0.39 0.71 -1.58 0.29 0.16 1.53 -15.93 -
DY 0.00 0.00 3.87 0.00 0.00 0.00 4.55 -
P/NAPS 0.52 0.62 0.69 0.66 1.08 0.88 1.12 -40.12%

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