[STAR] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 181.98%
YoY- 31.19%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 77,725 99,489 129,381 165,539 266,311 274,525 251,319 -17.75%
PBT 3,043 2,251 565 39,877 42,926 52,781 41,103 -35.18%
Tax -1,392 -803 -2,043 -5,313 -9,612 -13,695 -12,770 -30.87%
NP 1,651 1,448 -1,478 34,564 33,314 39,086 28,333 -37.72%
-
NP to SH 1,657 1,414 8,509 43,676 33,292 39,379 28,539 -37.75%
-
Tax Rate 45.74% 35.67% 361.59% 13.32% 22.39% 25.95% 31.07% -
Total Cost 76,074 98,041 130,859 130,975 232,997 235,439 222,986 -16.40%
-
Net Worth 819,042 841,178 1,080,273 1,136,166 1,136,799 1,150,397 1,120,911 -5.09%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - 266,368 66,399 66,436 66,369 44,246 -
Div Payout % - - 3,130.43% 152.03% 199.56% 168.54% 155.04% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 819,042 841,178 1,080,273 1,136,166 1,136,799 1,150,397 1,120,911 -5.09%
NOSH 738,563 738,563 739,913 737,770 738,181 737,434 737,441 0.02%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.12% 1.46% -1.14% 20.88% 12.51% 14.24% 11.27% -
ROE 0.20% 0.17% 0.79% 3.84% 2.93% 3.42% 2.55% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.53 13.48 17.49 22.44 36.08 37.23 34.08 -17.77%
EPS 0.22 0.19 1.15 5.92 4.51 5.34 3.87 -37.97%
DPS 0.00 0.00 36.00 9.00 9.00 9.00 6.00 -
NAPS 1.11 1.14 1.46 1.54 1.54 1.56 1.52 -5.10%
Adjusted Per Share Value based on latest NOSH - 737,770
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.52 13.47 17.52 22.41 36.06 37.17 34.03 -17.76%
EPS 0.22 0.19 1.15 5.91 4.51 5.33 3.86 -37.95%
DPS 0.00 0.00 36.07 8.99 9.00 8.99 5.99 -
NAPS 1.109 1.1389 1.4627 1.5383 1.5392 1.5576 1.5177 -5.09%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.65 1.09 2.34 2.61 2.47 2.66 2.78 -
P/RPS 6.17 8.08 13.38 11.63 6.85 7.15 8.16 -4.55%
P/EPS 289.45 568.80 203.48 44.09 54.77 49.81 71.83 26.13%
EY 0.35 0.18 0.49 2.27 1.83 2.01 1.39 -20.52%
DY 0.00 0.00 15.38 3.45 3.64 3.38 2.16 -
P/NAPS 0.59 0.96 1.60 1.69 1.60 1.71 1.83 -17.18%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 17/08/18 21/08/17 22/08/16 18/08/15 18/08/14 14/08/13 -
Price 0.575 1.23 2.38 2.59 2.41 2.60 2.76 -
P/RPS 5.46 9.12 13.61 11.54 6.68 6.98 8.10 -6.35%
P/EPS 256.05 641.86 206.96 43.75 53.44 48.69 71.32 23.73%
EY 0.39 0.16 0.48 2.29 1.87 2.05 1.40 -19.17%
DY 0.00 0.00 15.13 3.47 3.73 3.46 2.17 -
P/NAPS 0.52 1.08 1.63 1.68 1.56 1.67 1.82 -18.83%

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