[STAR] YoY Cumulative 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- 50.77%
YoY- 106.12%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 164,935 158,946 135,596 145,471 239,873 299,639 391,392 -13.40%
PBT 2,790 7,057 -106,474 2,644 9,659 22,293 227,471 -51.96%
Tax -805 -561 -336 -6,685 -4,091 -7,880 17,074 -
NP 1,985 6,496 -106,810 -4,041 5,568 14,413 244,545 -55.15%
-
NP to SH 1,985 6,533 -106,710 -4,005 5,447 14,325 245,443 -55.18%
-
Tax Rate 28.85% 7.95% - 252.84% 42.35% 35.35% -7.51% -
Total Cost 162,950 152,450 242,406 149,512 234,305 285,226 146,847 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 - - - - - - 265,662 -
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 0.31% 1.00% -16.00% -0.50% 0.67% 1.70% 23.93% -
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 22.76 21.93 18.71 19.96 32.51 40.61 53.04 -13.14%
EPS 0.27 0.90 -14.72 -0.55 0.74 1.94 33.26 -55.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 36.00 -
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 22.33 21.52 18.36 19.70 32.48 40.57 52.99 -13.40%
EPS 0.27 0.88 -14.45 -0.54 0.74 1.94 33.23 -55.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 35.97 -
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 1.78 1.25 1.84 1.58 1.63 1.96 3.22 -9.40%
P/EPS 147.87 30.51 -2.34 -57.33 71.80 40.95 5.14 75.00%
EY 0.68 3.28 -42.68 -1.74 1.39 2.44 19.45 -42.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 21.05 -
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 1.89 1.30 1.84 1.60 1.38 1.85 2.58 -5.05%
P/EPS 157.00 31.62 -2.34 -58.24 60.96 38.63 4.12 83.39%
EY 0.64 3.16 -42.68 -1.72 1.64 2.59 24.28 -45.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 26.28 -
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