[STAR] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -59.32%
YoY- 97.43%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 252,908 299,124 315,934 332,914 344,455 366,219 392,680 -25.44%
PBT -24,596 5,695 14,643 -3,661 -2,113 -2,905 8,973 -
Tax -5,809 -7,476 -8,922 312 -18 571 -3,477 40.84%
NP -30,405 -1,781 5,721 -3,349 -2,131 -2,334 5,496 -
-
NP to SH -30,448 -1,843 5,677 -3,615 -2,269 -2,512 5,263 -
-
Tax Rate - 131.27% 60.93% - - - 38.75% -
Total Cost 283,313 300,905 310,213 336,263 346,586 368,553 387,184 -18.81%
-
Net Worth 765,307 804,284 819,042 819,042 819,042 811,663 833,799 -5.55%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 14,757 14,757 14,757 22,136 22,136 22,136 22,136 -23.70%
Div Payout % 0.00% 0.00% 259.95% 0.00% 0.00% 0.00% 420.60% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 765,307 804,284 819,042 819,042 819,042 811,663 833,799 -5.55%
NOSH 738,563 738,563 738,563 738,563 738,563 738,563 738,563 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -12.02% -0.60% 1.81% -1.01% -0.62% -0.64% 1.40% -
ROE -3.98% -0.23% 0.69% -0.44% -0.28% -0.31% 0.63% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 34.70 40.54 42.82 45.12 46.68 49.63 53.22 -24.82%
EPS -4.18 -0.25 0.77 -0.49 -0.31 -0.34 0.71 -
DPS 2.00 2.00 2.00 3.00 3.00 3.00 3.00 -23.70%
NAPS 1.05 1.09 1.11 1.11 1.11 1.10 1.13 -4.78%
Adjusted Per Share Value based on latest NOSH - 738,563
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 34.24 40.50 42.78 45.08 46.64 49.59 53.17 -25.44%
EPS -4.12 -0.25 0.77 -0.49 -0.31 -0.34 0.71 -
DPS 2.00 2.00 2.00 3.00 3.00 3.00 3.00 -23.70%
NAPS 1.0362 1.089 1.109 1.109 1.109 1.099 1.1289 -5.55%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.35 0.245 0.485 0.53 0.65 0.755 0.685 -
P/RPS 1.01 0.60 1.13 1.17 1.39 1.52 1.29 -15.06%
P/EPS -8.38 -98.09 63.04 -108.18 -211.38 -221.77 96.04 -
EY -11.94 -1.02 1.59 -0.92 -0.47 -0.45 1.04 -
DY 5.71 8.16 4.12 5.66 4.62 3.97 4.38 19.35%
P/NAPS 0.33 0.22 0.44 0.48 0.59 0.69 0.61 -33.63%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/05/20 27/02/20 28/11/19 28/08/19 16/05/19 26/02/19 -
Price 0.35 0.365 0.375 0.45 0.575 0.68 0.775 -
P/RPS 1.01 0.90 0.88 1.00 1.23 1.37 1.46 -21.79%
P/EPS -8.38 -146.13 48.74 -91.85 -186.99 -199.74 108.66 -
EY -11.94 -0.68 2.05 -1.09 -0.53 -0.50 0.92 -
DY 5.71 5.48 5.33 6.67 5.22 4.41 3.87 29.63%
P/NAPS 0.33 0.33 0.34 0.41 0.52 0.62 0.69 -38.87%

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