[STAR] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -132.46%
YoY- 26.63%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 196,416 221,532 252,908 299,124 315,934 332,914 344,455 -31.11%
PBT -16,528 7,628 -24,596 5,695 14,643 -3,661 -2,113 291.59%
Tax -3,260 -11,516 -5,809 -7,476 -8,922 312 -18 3051.04%
NP -19,788 -3,888 -30,405 -1,781 5,721 -3,349 -2,131 338.81%
-
NP to SH -19,719 -3,775 -30,448 -1,843 5,677 -3,615 -2,269 319.94%
-
Tax Rate - 150.97% - 131.27% 60.93% - - -
Total Cost 216,204 225,420 283,313 300,905 310,213 336,263 346,586 -26.88%
-
Net Worth 772,595 794,461 765,307 804,284 819,042 819,042 819,042 -3.80%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 14,757 14,757 14,757 14,757 22,136 22,136 -
Div Payout % - 0.00% 0.00% 0.00% 259.95% 0.00% 0.00% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 772,595 794,461 765,307 804,284 819,042 819,042 819,042 -3.80%
NOSH 738,563 738,563 738,563 738,563 738,563 738,563 738,563 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -10.07% -1.76% -12.02% -0.60% 1.81% -1.01% -0.62% -
ROE -2.55% -0.48% -3.98% -0.23% 0.69% -0.44% -0.28% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.95 30.39 34.70 40.54 42.82 45.12 46.68 -30.54%
EPS -2.71 -0.52 -4.18 -0.25 0.77 -0.49 -0.31 321.58%
DPS 0.00 2.00 2.00 2.00 2.00 3.00 3.00 -
NAPS 1.06 1.09 1.05 1.09 1.11 1.11 1.11 -3.01%
Adjusted Per Share Value based on latest NOSH - 738,563
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.59 30.00 34.24 40.50 42.78 45.08 46.64 -31.12%
EPS -2.67 -0.51 -4.12 -0.25 0.77 -0.49 -0.31 317.44%
DPS 0.00 2.00 2.00 2.00 2.00 3.00 3.00 -
NAPS 1.0461 1.0757 1.0362 1.089 1.109 1.109 1.109 -3.80%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.35 0.315 0.35 0.245 0.485 0.53 0.65 -
P/RPS 1.30 1.04 1.01 0.60 1.13 1.17 1.39 -4.34%
P/EPS -12.94 -60.82 -8.38 -98.09 63.04 -108.18 -211.38 -84.33%
EY -7.73 -1.64 -11.94 -1.02 1.59 -0.92 -0.47 541.26%
DY 0.00 6.35 5.71 8.16 4.12 5.66 4.62 -
P/NAPS 0.33 0.29 0.33 0.22 0.44 0.48 0.59 -31.99%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 12/11/20 27/08/20 29/05/20 27/02/20 28/11/19 28/08/19 -
Price 0.355 0.32 0.35 0.365 0.375 0.45 0.575 -
P/RPS 1.32 1.05 1.01 0.90 0.88 1.00 1.23 4.79%
P/EPS -13.12 -61.78 -8.38 -146.13 48.74 -91.85 -186.99 -82.85%
EY -7.62 -1.62 -11.94 -0.68 2.05 -1.09 -0.53 486.51%
DY 0.00 6.25 5.71 5.48 5.33 6.67 5.22 -
P/NAPS 0.33 0.29 0.33 0.33 0.34 0.41 0.52 -26.04%

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