[STAR] YoY Quarter Result on 30-Jun-2015 [#2]

Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 25.41%
YoY- -15.46%
Quarter Report
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 99,489 129,381 165,539 266,311 274,525 251,319 299,445 -16.77%
PBT 2,251 565 39,877 42,926 52,781 41,103 58,557 -41.89%
Tax -803 -2,043 -5,313 -9,612 -13,695 -12,770 -12,899 -37.03%
NP 1,448 -1,478 34,564 33,314 39,086 28,333 45,658 -43.72%
-
NP to SH 1,414 8,509 43,676 33,292 39,379 28,539 44,242 -43.65%
-
Tax Rate 35.67% 361.59% 13.32% 22.39% 25.95% 31.07% 22.03% -
Total Cost 98,041 130,859 130,975 232,997 235,439 222,986 253,787 -14.65%
-
Net Worth 841,178 1,080,273 1,136,166 1,136,799 1,150,397 1,120,911 1,078,352 -4.05%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 266,368 66,399 66,436 66,369 44,246 66,473 -
Div Payout % - 3,130.43% 152.03% 199.56% 168.54% 155.04% 150.25% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 841,178 1,080,273 1,136,166 1,136,799 1,150,397 1,120,911 1,078,352 -4.05%
NOSH 738,563 739,913 737,770 738,181 737,434 737,441 738,597 -0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.46% -1.14% 20.88% 12.51% 14.24% 11.27% 15.25% -
ROE 0.17% 0.79% 3.84% 2.93% 3.42% 2.55% 4.10% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.48 17.49 22.44 36.08 37.23 34.08 40.54 -16.75%
EPS 0.19 1.15 5.92 4.51 5.34 3.87 5.99 -43.72%
DPS 0.00 36.00 9.00 9.00 9.00 6.00 9.00 -
NAPS 1.14 1.46 1.54 1.54 1.56 1.52 1.46 -4.03%
Adjusted Per Share Value based on latest NOSH - 738,181
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.47 17.52 22.41 36.06 37.17 34.03 40.54 -16.76%
EPS 0.19 1.15 5.91 4.51 5.33 3.86 5.99 -43.72%
DPS 0.00 36.07 8.99 9.00 8.99 5.99 9.00 -
NAPS 1.1389 1.4627 1.5383 1.5392 1.5576 1.5177 1.4601 -4.05%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.09 2.34 2.61 2.47 2.66 2.78 3.18 -
P/RPS 8.08 13.38 11.63 6.85 7.15 8.16 7.84 0.50%
P/EPS 568.80 203.48 44.09 54.77 49.81 71.83 53.09 48.44%
EY 0.18 0.49 2.27 1.83 2.01 1.39 1.88 -32.35%
DY 0.00 15.38 3.45 3.64 3.38 2.16 2.83 -
P/NAPS 0.96 1.60 1.69 1.60 1.71 1.83 2.18 -12.77%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 21/08/17 22/08/16 18/08/15 18/08/14 14/08/13 16/08/12 -
Price 1.23 2.38 2.59 2.41 2.60 2.76 3.18 -
P/RPS 9.12 13.61 11.54 6.68 6.98 8.10 7.84 2.55%
P/EPS 641.86 206.96 43.75 53.44 48.69 71.32 53.09 51.46%
EY 0.16 0.48 2.29 1.87 2.05 1.40 1.88 -33.66%
DY 0.00 15.13 3.47 3.73 3.46 2.17 2.83 -
P/NAPS 1.08 1.63 1.68 1.56 1.67 1.82 2.18 -11.04%

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