[STAR] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 0.52%
YoY- 106.12%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 219,913 211,928 180,794 193,961 319,830 399,518 521,856 -13.40%
PBT 3,720 9,409 -141,965 3,525 12,878 29,724 303,294 -51.96%
Tax -1,073 -748 -448 -8,913 -5,454 -10,506 22,765 -
NP 2,646 8,661 -142,413 -5,388 7,424 19,217 326,060 -55.15%
-
NP to SH 2,646 8,710 -142,280 -5,340 7,262 19,100 327,257 -55.18%
-
Tax Rate 28.84% 7.95% - 252.85% 42.35% 35.35% -7.51% -
Total Cost 217,266 203,266 323,207 199,349 312,406 380,301 195,796 1.74%
-
Net Worth 645,040 652,288 666,783 794,461 819,042 841,178 1,025,754 -7.43%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 354,217 -
Div Payout % - - - - - - 108.24% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 645,040 652,288 666,783 794,461 819,042 841,178 1,025,754 -7.43%
NOSH 738,563 738,563 738,563 738,563 738,563 738,563 737,952 0.01%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.20% 4.09% -78.77% -2.78% 2.32% 4.81% 62.48% -
ROE 0.41% 1.34% -21.34% -0.67% 0.89% 2.27% 31.90% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 30.34 29.24 24.95 26.61 43.34 54.14 70.72 -13.14%
EPS 0.36 1.20 -19.63 -0.73 0.99 2.59 44.35 -55.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 48.00 -
NAPS 0.89 0.90 0.92 1.09 1.11 1.14 1.39 -7.15%
Adjusted Per Share Value based on latest NOSH - 738,563
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 29.78 28.69 24.48 26.26 43.30 54.09 70.66 -13.40%
EPS 0.36 1.18 -19.26 -0.72 0.98 2.59 44.31 -55.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 47.96 -
NAPS 0.8734 0.8832 0.9028 1.0757 1.109 1.1389 1.3889 -7.43%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.405 0.275 0.345 0.315 0.53 0.795 1.71 -
P/RPS 1.33 0.94 1.38 1.18 1.22 1.47 2.42 -9.49%
P/EPS 110.91 22.88 -1.76 -42.99 53.85 30.71 3.86 74.96%
EY 0.90 4.37 -56.90 -2.33 1.86 3.26 25.93 -42.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 28.07 -
P/NAPS 0.46 0.31 0.38 0.29 0.48 0.70 1.23 -15.11%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 22/11/22 18/11/21 12/11/20 28/11/19 30/11/18 20/11/17 -
Price 0.43 0.285 0.345 0.32 0.45 0.75 1.37 -
P/RPS 1.42 0.97 1.38 1.20 1.04 1.39 1.94 -5.06%
P/EPS 117.75 23.71 -1.76 -43.68 45.72 28.97 3.09 83.39%
EY 0.85 4.22 -56.90 -2.29 2.19 3.45 32.37 -45.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 35.04 -
P/NAPS 0.48 0.32 0.38 0.29 0.41 0.66 0.99 -11.36%

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