[STAR] YoY Annualized Quarter 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- -380.43%
YoY- -212.43%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 207,952 208,416 170,448 263,024 330,264 436,108 474,420 -12.83%
PBT 4,596 11,888 -56,080 -12,948 22,844 70,356 25,732 -24.94%
Tax -44 -1,884 -540 -2,824 -8,608 -24,800 11,344 -
NP 4,552 10,004 -56,620 -15,772 14,236 45,556 37,076 -29.48%
-
NP to SH 4,552 10,084 -56,400 -15,920 14,160 45,260 26,584 -25.47%
-
Tax Rate 0.96% 15.85% - - 37.68% 35.25% -44.09% -
Total Cost 203,400 198,412 227,068 278,796 316,028 390,552 437,344 -11.97%
-
Net Worth 652,288 645,040 761,003 804,284 811,663 841,178 1,070,744 -7.92%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 652,288 645,040 761,003 804,284 811,663 841,178 1,070,744 -7.92%
NOSH 738,563 738,563 738,563 738,563 738,563 738,563 738,444 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.19% 4.80% -33.22% -6.00% 4.31% 10.45% 7.82% -
ROE 0.70% 1.56% -7.41% -1.98% 1.74% 5.38% 2.48% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 28.69 28.76 23.52 35.65 44.76 59.10 64.25 -12.56%
EPS 0.64 1.40 -7.80 -2.16 1.92 6.12 3.60 -25.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 1.05 1.09 1.10 1.14 1.45 -7.63%
Adjusted Per Share Value based on latest NOSH - 738,563
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 28.16 28.22 23.08 35.61 44.72 59.05 64.24 -12.83%
EPS 0.62 1.37 -7.64 -2.16 1.92 6.13 3.60 -25.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8832 0.8734 1.0304 1.089 1.099 1.1389 1.4498 -7.92%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.325 0.35 0.415 0.245 0.755 1.15 2.41 -
P/RPS 1.13 1.22 1.76 0.69 1.69 1.95 3.75 -18.11%
P/EPS 51.75 25.16 -5.33 -11.36 39.34 18.75 66.94 -4.19%
EY 1.93 3.98 -18.75 -8.81 2.54 5.33 1.49 4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.40 0.22 0.69 1.01 1.66 -22.47%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 24/05/22 25/05/21 29/05/20 16/05/19 16/05/18 23/05/17 -
Price 0.41 0.31 0.38 0.365 0.68 1.00 2.48 -
P/RPS 1.43 1.08 1.62 1.02 1.52 1.69 3.86 -15.24%
P/EPS 65.28 22.28 -4.88 -16.92 35.43 16.30 68.89 -0.89%
EY 1.53 4.49 -20.48 -5.91 2.82 6.13 1.45 0.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.36 0.33 0.62 0.88 1.71 -19.64%

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