[STAR] QoQ 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- -83.15%
YoY- -57.09%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 126,342 130,886 129,381 118,605 153,375 153,616 165,539 -16.44%
PBT -187,654 220,472 565 6,433 40,428 19,433 39,877 -
Tax 30,553 -2,275 -2,043 2,836 1,390 -9,202 -5,313 -
NP -157,101 218,197 -1,478 9,269 41,818 10,231 34,564 -
-
NP to SH -155,149 230,288 8,509 6,646 39,441 11,305 43,676 -
-
Tax Rate - 1.03% 361.59% -44.09% -3.44% 47.35% 13.32% -
Total Cost 283,443 -87,311 130,859 109,336 111,557 143,385 130,975 67.07%
-
Net Worth 870,693 1,025,633 1,080,273 1,070,744 1,130,051 1,086,166 1,136,166 -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 44,272 - 266,368 - 66,473 - 66,399 -23.62%
Div Payout % 0.00% - 3,130.43% - 168.54% - 152.03% -
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 1,025,633 1,080,273 1,070,744 1,130,051 1,086,166 1,136,166 -16.21%
NOSH 738,563 737,866 739,913 738,444 738,595 738,888 737,770 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 -124.35% 166.71% -1.14% 7.82% 27.27% 6.66% 20.88% -
ROE -17.82% 22.45% 0.79% 0.62% 3.49% 1.04% 3.84% -
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 17.12 17.74 17.49 16.06 20.77 20.79 22.44 -16.46%
EPS -21.02 31.21 1.15 0.90 5.34 1.53 5.92 -
DPS 6.00 0.00 36.00 0.00 9.00 0.00 9.00 -23.62%
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 17.11 17.72 17.52 16.06 20.77 20.80 22.41 -16.42%
EPS -21.01 31.18 1.15 0.90 5.34 1.53 5.91 -
DPS 5.99 0.00 36.07 0.00 9.00 0.00 8.99 -23.65%
NAPS 1.1789 1.3887 1.4627 1.4498 1.5301 1.4706 1.5383 -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 9.64 9.64 13.38 15.00 10.79 12.07 11.63 -11.72%
P/EPS -7.85 5.48 203.48 267.78 41.95 164.05 44.09 -
EY -12.74 18.25 0.49 0.37 2.38 0.61 2.27 -
DY 3.64 0.00 15.38 0.00 4.02 0.00 3.45 3.62%
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 7.71 7.72 13.61 15.44 11.46 11.69 11.54 -23.51%
P/EPS -6.28 4.39 206.96 275.56 44.57 158.82 43.75 -
EY -15.93 22.78 0.48 0.36 2.24 0.63 2.29 -
DY 4.55 0.00 15.13 0.00 3.78 0.00 3.47 19.74%
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