[STAR] QoQ TTM Result on 31-Dec-2017 [#4] | Financial Results | I3investor

[STAR] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

27-Feb-2018

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -68.3%

YoY- -17.85%

Quarter Report

Star Q4 2017 FINAL.pdf

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	425,981	465,744	495,636	569,710	703,718	779,330	591,135	-19.60%
YoY %	-8.54%	-6.03%	-13.00%	-19.04%	-9.70%	31.84%	-	-
Horiz. %	72.06%	78.79%	83.84%	96.38%	119.05%	131.84%	100.00%	-
PBT	-165,361	52,658	50,972	47,142	282,313	79,696	106,171	-
YoY %	-414.03%	3.31%	8.12%	-83.30%	254.24%	-24.94%	-	-
Horiz. %	-155.75%	49.60%	48.01%	44.40%	265.90%	75.06%	100.00%	-
Tax	22,673	21,275	20,035	21,745	-14,507	-19,856	-10,289	-
YoY %	6.57%	6.19%	-7.86%	249.89%	26.94%	-92.98%	-	-
Horiz. %	-220.36%	-206.77%	-194.72%	-211.34%	141.00%	192.98%	100.00%	-
NP	-142,688	73,933	71,007	68,887	267,806	59,840	95,882	-
YoY %	-293.00%	4.12%	3.08%	-74.28%	347.54%	-37.59%	-	-
Horiz. %	-148.82%	77.11%	74.06%	71.85%	279.31%	62.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-140,824	87,868	94,963	90,294	284,884	65,901	101,068	-
YoY %	-260.27%	-7.47%	5.17%	-68.30%	332.29%	-34.80%	-	-
Horiz. %	-139.34%	86.94%	93.96%	89.34%	281.87%	65.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-40.40%	-39.31%	-46.13%	5.14%	24.91%	9.69%	-
YoY %	-	-2.77%	14.78%	-997.47%	-79.37%	157.07%	-	-
Horiz. %	-	-416.92%	-405.68%	-476.06%	53.04%	257.07%	100.00%	-
Total Cost	568,669	391,811	424,629	500,823	435,912	719,490	495,253	9.64%
YoY %	45.14%	-7.73%	-15.21%	14.89%	-39.41%	45.28%	-	-
Horiz. %	114.82%	79.11%	85.74%	101.12%	88.02%	145.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	841,178	841,178	841,178	870,693	1,025,633	1,080,273	1,070,744	-14.84%
YoY %	0.00%	0.00%	-3.39%	-15.11%	-5.06%	0.89%	-	-
Horiz. %	78.56%	78.56%	78.56%	81.32%	95.79%	100.89%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	44,272	44,272	310,641	310,641	332,842	332,842	132,872	-51.90%
YoY %	0.00%	-85.75%	0.00%	-6.67%	0.00%	150.50%	-	-
Horiz. %	33.32%	33.32%	233.79%	233.79%	250.50%	250.50%	100.00%	-
Div Payout %	0.00%	50.39%	327.12%	344.03%	116.83%	505.06%	131.47%	-
YoY %	0.00%	-84.60%	-4.92%	194.47%	-76.87%	284.16%	-	-
Horiz. %	0.00%	38.33%	248.82%	261.68%	88.86%	384.16%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	841,178	841,178	841,178	870,693	1,025,633	1,080,273	1,070,744	-14.84%
YoY %	0.00%	0.00%	-3.39%	-15.11%	-5.06%	0.89%	-	-
Horiz. %	78.56%	78.56%	78.56%	81.32%	95.79%	100.89%	100.00%	-
NOSH	738,563	738,563	738,563	738,563	737,866	739,913	738,444	0.01%
YoY %	0.00%	0.00%	0.00%	0.09%	-0.28%	0.20%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	99.92%	100.20%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	-33.50%	15.87%	14.33%	12.09%	38.06%	7.68%	16.22%	-
YoY %	-311.09%	10.75%	18.53%	-68.23%	395.57%	-52.65%	-	-
Horiz. %	-206.54%	97.84%	88.35%	74.54%	234.65%	47.35%	100.00%	-
ROE	-16.74%	10.45%	11.29%	10.37%	27.78%	6.10%	9.44%	-
YoY %	-260.19%	-7.44%	8.87%	-62.67%	355.41%	-35.38%	-	-
Horiz. %	-177.33%	110.70%	119.60%	109.85%	294.28%	64.62%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	57.73	63.12	67.17	77.21	95.37	105.33	80.05	-19.56%
YoY %	-8.54%	-6.03%	-13.00%	-19.04%	-9.46%	31.58%	-	-
Horiz. %	72.12%	78.85%	83.91%	96.45%	119.14%	131.58%	100.00%	-
EPS	-19.09	11.91	12.87	12.24	38.61	8.91	13.69	-
YoY %	-260.29%	-7.46%	5.15%	-68.30%	333.33%	-34.92%	-	-
Horiz. %	-139.44%	87.00%	94.01%	89.41%	282.03%	65.08%	100.00%	-
DPS	6.00	6.00	42.00	42.00	45.00	45.00	18.00	-51.89%
YoY %	0.00%	-85.71%	0.00%	-6.67%	0.00%	150.00%	-	-
Horiz. %	33.33%	33.33%	233.33%	233.33%	250.00%	250.00%	100.00%	-
NAPS	1.14	1.14	1.14	1.18	1.39	1.46	1.45	-14.80%
YoY %	0.00%	0.00%	-3.39%	-15.11%	-4.79%	0.69%	-	-
Horiz. %	78.62%	78.62%	78.62%	81.38%	95.86%	100.69%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 738,563
RPS	57.68	63.06	67.11	77.14	95.28	105.52	80.04	-19.60%
YoY %	-8.53%	-6.03%	-13.00%	-19.04%	-9.70%	31.83%	-	-
Horiz. %	72.06%	78.79%	83.85%	96.38%	119.04%	131.83%	100.00%	-
EPS	-19.07	11.90	12.86	12.23	38.57	8.92	13.68	-
YoY %	-260.25%	-7.47%	5.15%	-68.29%	332.40%	-34.80%	-	-
Horiz. %	-139.40%	86.99%	94.01%	89.40%	281.94%	65.20%	100.00%	-
DPS	5.99	5.99	42.06	42.06	45.07	45.07	17.99	-51.92%
YoY %	0.00%	-85.76%	0.00%	-6.68%	0.00%	150.53%	-	-
Horiz. %	33.30%	33.30%	233.80%	233.80%	250.53%	250.53%	100.00%	-
NAPS	1.1389	1.1389	1.1389	1.1789	1.3887	1.4627	1.4498	-14.85%
YoY %	0.00%	0.00%	-3.39%	-15.11%	-5.06%	0.89%	-	-
Horiz. %	78.56%	78.56%	78.56%	81.31%	95.79%	100.89%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	0.795	1.09	1.15	1.65	1.71	2.34	2.41	-
P/RPS	1.38	1.73	1.71	2.14	1.79	2.22	3.01	-40.51%
YoY %	-20.23%	1.17%	-20.09%	19.55%	-19.37%	-26.25%	-	-
Horiz. %	45.85%	57.48%	56.81%	71.10%	59.47%	73.75%	100.00%	-
P/EPS	-4.17	9.15	8.94	13.48	4.43	26.27	17.61	-
YoY %	-145.57%	2.35%	-33.68%	204.29%	-83.14%	49.18%	-	-
Horiz. %	-23.68%	51.96%	50.77%	76.55%	25.16%	149.18%	100.00%	-
EY	-24.01	10.92	11.19	7.42	22.58	3.81	5.68	-
YoY %	-319.87%	-2.41%	50.81%	-67.14%	492.65%	-32.92%	-	-
Horiz. %	-422.71%	192.25%	197.01%	130.63%	397.54%	67.08%	100.00%	-
DY	7.55	5.50	36.52	25.45	26.32	19.23	7.47	0.71%
YoY %	37.27%	-84.94%	43.50%	-3.31%	36.87%	157.43%	-	-
Horiz. %	101.07%	73.63%	488.89%	340.70%	352.34%	257.43%	100.00%	-
P/NAPS	0.70	0.96	1.01	1.40	1.23	1.60	1.66	-43.73%
YoY %	-27.08%	-4.95%	-27.86%	13.82%	-23.13%	-3.61%	-	-
Horiz. %	42.17%	57.83%	60.84%	84.34%	74.10%	96.39%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	17/08/18	16/05/18	27/02/18	20/11/17	21/08/17	23/05/17	-
Price	0.75	1.23	1.00	1.32	1.37	2.38	2.48	-
P/RPS	1.30	1.95	1.49	1.71	1.44	2.26	3.10	-43.94%
YoY %	-33.33%	30.87%	-12.87%	18.75%	-36.28%	-27.10%	-	-
Horiz. %	41.94%	62.90%	48.06%	55.16%	46.45%	72.90%	100.00%	-
P/EPS	-3.93	10.33	7.77	10.79	3.55	26.72	18.12	-
YoY %	-138.04%	32.95%	-27.99%	203.94%	-86.71%	47.46%	-	-
Horiz. %	-21.69%	57.01%	42.88%	59.55%	19.59%	147.46%	100.00%	-
EY	-25.45	9.68	12.87	9.27	28.18	3.74	5.52	-
YoY %	-362.91%	-24.79%	38.83%	-67.10%	653.48%	-32.25%	-	-
Horiz. %	-461.05%	175.36%	233.15%	167.93%	510.51%	67.75%	100.00%	-
DY	8.00	4.88	42.00	31.82	32.85	18.91	7.26	6.67%
YoY %	63.93%	-88.38%	31.99%	-3.14%	73.72%	160.47%	-	-
Horiz. %	110.19%	67.22%	578.51%	438.29%	452.48%	260.47%	100.00%	-
P/NAPS	0.66	1.08	0.88	1.12	0.99	1.63	1.71	-46.95%
YoY %	-38.89%	22.73%	-21.43%	13.13%	-39.26%	-4.68%	-	-
Horiz. %	38.60%	63.16%	51.46%	65.50%	57.89%	95.32%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:00:00

EMA 5

Hourly

SELL

2024-05-15 16:00:00

EMA 5

30 Mins

SELL

2024-05-15 15:40:00

ADX

5 Mins

BUY

2024-05-15 15:30:00

ADX

5 Mins

SELL

2024-05-15 15:30:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

Top Glove shares surge 20%, rivals also climb on higher US tariffs on Chinese gloves

2

save malaysia!

US Tariff Hike On China Goods Unlikely To Boost Rubber Gloves Exports For Now

3

save malaysia!

Strong Q1 showing in Malaysia’s property market as transaction volume, new projects rise

4

save malaysia!

Anwar: Consider Najib’s house arrest only after 1MDB trial ends

5

save malaysia!

India imported 285,829 tonnes of palm oil from Malaysia in April 2024

6

save malaysia!

Prospect of gaining from US tariff hike on Chinese peers spurs rally among Bursa’s Big Four glovemakers

7

save malaysia!

Questions about PN's 'value proposition' after by-election loss

8

save malaysia!

C4 Centre: Azam Baki’s reappointment highlights govt’s continued failure at institutional reform

Hot Stocks Today >

1

TOP GLOVE CORPORATION BHD

1000

2

TASCO BERHAD

670

3

HARTALEGA HOLDINGS BHD

613

4

MALAYSIAN PACIFIC INDUSTRIES

484

5

PERAK TRANSIT BERHAD

484

6

HONG LEONG INDUSTRIES BHD

483

7

YTL POWER INTERNATIONAL BHD

422

8

MY E.G. SERVICES BHD

365

9

SUPERMAX CORPORATION BHD

329

10

MALAYSIA BUILDING SOCIETY BHD

326

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

0.005

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....