[STAR] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 109.31%
YoY- 130.32%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 153,616 165,539 198,731 280,769 254,506 266,311 217,434 -20.62%
PBT 19,433 39,877 22,378 60,345 29,202 42,926 37,600 -35.52%
Tax -9,202 -5,313 -7,519 -8,294 -7,878 -9,612 -13,680 -23.17%
NP 10,231 34,564 14,859 52,051 21,324 33,314 23,920 -43.14%
-
NP to SH 11,305 43,676 15,489 49,478 23,639 33,292 26,547 -43.30%
-
Tax Rate 47.35% 13.32% 33.60% 13.74% 26.98% 22.39% 36.38% -
Total Cost 143,385 130,975 183,872 228,718 233,182 232,997 193,514 -18.07%
-
Net Worth 1,086,166 1,136,166 1,084,230 1,152,025 1,108,078 1,136,799 1,106,125 -1.20%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 66,399 - 66,462 - 66,436 - -
Div Payout % - 152.03% - 134.33% - 199.56% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,086,166 1,136,166 1,084,230 1,152,025 1,108,078 1,136,799 1,106,125 -1.20%
NOSH 738,888 737,770 737,571 738,477 738,718 738,181 737,416 0.13%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.66% 20.88% 7.48% 18.54% 8.38% 12.51% 11.00% -
ROE 1.04% 3.84% 1.43% 4.29% 2.13% 2.93% 2.40% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 20.79 22.44 26.94 38.02 34.45 36.08 29.49 -20.73%
EPS 1.53 5.92 2.10 6.70 3.20 4.51 3.60 -43.38%
DPS 0.00 9.00 0.00 9.00 0.00 9.00 0.00 -
NAPS 1.47 1.54 1.47 1.56 1.50 1.54 1.50 -1.33%
Adjusted Per Share Value based on latest NOSH - 738,477
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 20.80 22.41 26.91 38.02 34.46 36.06 29.44 -20.62%
EPS 1.53 5.91 2.10 6.70 3.20 4.51 3.59 -43.27%
DPS 0.00 8.99 0.00 9.00 0.00 9.00 0.00 -
NAPS 1.4706 1.5383 1.468 1.5598 1.5003 1.5392 1.4977 -1.20%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.51 2.61 2.40 2.34 2.44 2.47 2.45 -
P/RPS 12.07 11.63 8.91 6.15 7.08 6.85 8.31 28.16%
P/EPS 164.05 44.09 114.29 34.93 76.25 54.77 68.06 79.48%
EY 0.61 2.27 0.87 2.86 1.31 1.83 1.47 -44.27%
DY 0.00 3.45 0.00 3.85 0.00 3.64 0.00 -
P/NAPS 1.71 1.69 1.63 1.50 1.63 1.60 1.63 3.23%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 22/08/16 24/05/16 26/02/16 16/11/15 18/08/15 19/05/15 -
Price 2.43 2.59 2.39 2.39 2.40 2.41 2.41 -
P/RPS 11.69 11.54 8.87 6.29 6.97 6.68 8.17 26.89%
P/EPS 158.82 43.75 113.81 35.67 75.00 53.44 66.94 77.60%
EY 0.63 2.29 0.88 2.80 1.33 1.87 1.49 -43.57%
DY 0.00 3.47 0.00 3.77 0.00 3.73 0.00 -
P/NAPS 1.65 1.68 1.63 1.53 1.60 1.56 1.61 1.64%

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