[STAR] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -200.52%
YoY- -3143.02%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 203,077 196,603 187,111 186,541 188,504 173,272 196,416 2.25%
PBT -92,552 -132,459 -149,451 -125,646 -37,826 -27,311 -16,528 216.33%
Tax 16,716 16,964 17,300 3,089 -3,066 -2,689 -3,260 -
NP -75,836 -115,495 -132,151 -122,557 -40,892 -30,000 -19,788 145.49%
-
NP to SH -75,800 -115,459 -132,080 -122,424 -40,738 -29,839 -19,719 145.99%
-
Tax Rate - - - - - - - -
Total Cost 278,913 312,098 319,262 309,098 229,396 203,272 216,204 18.56%
-
Net Worth 652,288 645,040 637,793 666,783 717,517 761,003 772,595 -10.69%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 652,288 645,040 637,793 666,783 717,517 761,003 772,595 -10.69%
NOSH 738,563 738,563 738,563 738,563 738,563 738,563 738,563 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -37.34% -58.75% -70.63% -65.70% -21.69% -17.31% -10.07% -
ROE -11.62% -17.90% -20.71% -18.36% -5.68% -3.92% -2.55% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 28.02 27.13 25.82 25.74 26.01 23.91 26.95 2.63%
EPS -10.46 -15.93 -18.22 -16.89 -5.62 -4.12 -2.71 146.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.88 0.92 0.99 1.05 1.06 -10.36%
Adjusted Per Share Value based on latest NOSH - 738,563
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.50 26.62 25.33 25.26 25.52 23.46 26.59 2.27%
EPS -10.26 -15.63 -17.88 -16.58 -5.52 -4.04 -2.67 145.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8832 0.8734 0.8636 0.9028 0.9715 1.0304 1.0461 -10.69%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.30 0.35 0.315 0.345 0.375 0.415 0.35 -
P/RPS 1.07 1.29 1.22 1.34 1.44 1.74 1.30 -12.20%
P/EPS -2.87 -2.20 -1.73 -2.04 -6.67 -10.08 -12.94 -63.46%
EY -34.86 -45.52 -57.85 -48.96 -14.99 -9.92 -7.73 173.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.36 0.38 0.38 0.40 0.33 0.00%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 24/05/22 28/02/22 18/11/21 26/08/21 25/05/21 25/02/21 -
Price 0.30 0.31 0.32 0.345 0.36 0.38 0.355 -
P/RPS 1.07 1.14 1.24 1.34 1.38 1.59 1.32 -13.09%
P/EPS -2.87 -1.95 -1.76 -2.04 -6.40 -9.23 -13.12 -63.79%
EY -34.86 -51.39 -56.95 -48.96 -15.61 -10.83 -7.62 176.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.36 0.38 0.36 0.36 0.33 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