[STAR] QoQ 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- -68.7%
YoY- -41.65%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 153,375 153,616 165,539 198,731 280,769 254,506 266,311 -30.66%
PBT 40,428 19,433 39,877 22,378 60,345 29,202 42,926 -3.90%
Tax 1,390 -9,202 -5,313 -7,519 -8,294 -7,878 -9,612 -
NP 41,818 10,231 34,564 14,859 52,051 21,324 33,314 16.28%
-
NP to SH 39,441 11,305 43,676 15,489 49,478 23,639 33,292 11.90%
-
Tax Rate -3.44% 47.35% 13.32% 33.60% 13.74% 26.98% 22.39% -
Total Cost 111,557 143,385 130,975 183,872 228,718 233,182 232,997 -38.66%
-
Net Worth 1,130,051 1,086,166 1,136,166 1,084,230 1,152,025 1,108,078 1,136,799 -0.39%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 66,473 - 66,399 - 66,462 - 66,436 0.03%
Div Payout % 168.54% - 152.03% - 134.33% - 199.56% -
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 1,130,051 1,086,166 1,136,166 1,084,230 1,152,025 1,108,078 1,136,799 -0.39%
NOSH 738,595 738,888 737,770 737,571 738,477 738,718 738,181 0.03%
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 27.27% 6.66% 20.88% 7.48% 18.54% 8.38% 12.51% -
ROE 3.49% 1.04% 3.84% 1.43% 4.29% 2.13% 2.93% -
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 20.77 20.79 22.44 26.94 38.02 34.45 36.08 -30.68%
EPS 5.34 1.53 5.92 2.10 6.70 3.20 4.51 11.86%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 9.00 0.00%
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 20.77 20.80 22.41 26.91 38.02 34.46 36.06 -30.65%
EPS 5.34 1.53 5.91 2.10 6.70 3.20 4.51 11.86%
DPS 9.00 0.00 8.99 0.00 9.00 0.00 9.00 0.00%
NAPS 1.5301 1.4706 1.5383 1.468 1.5598 1.5003 1.5392 -0.39%
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 10.79 12.07 11.63 8.91 6.15 7.08 6.85 35.19%
P/EPS 41.95 164.05 44.09 114.29 34.93 76.25 54.77 -16.21%
EY 2.38 0.61 2.27 0.87 2.86 1.31 1.83 19.05%
DY 4.02 0.00 3.45 0.00 3.85 0.00 3.64 6.81%
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 11.46 11.69 11.54 8.87 6.29 6.97 6.68 43.07%
P/EPS 44.57 158.82 43.75 113.81 35.67 75.00 53.44 -11.34%
EY 2.24 0.63 2.29 0.88 2.80 1.33 1.87 12.72%
DY 3.78 0.00 3.47 0.00 3.77 0.00 3.73 0.88%
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