[STAR] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -12.91%
YoY- -22.14%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 130,886 153,616 254,506 247,184 264,220 256,380 244,042 -9.85%
PBT 220,472 19,433 29,202 46,689 55,932 43,795 52,718 26.90%
Tax -2,275 -9,202 -7,878 -13,415 -12,045 -12,714 -14,965 -26.92%
NP 218,197 10,231 21,324 33,274 43,887 31,081 37,753 33.92%
-
NP to SH 230,288 11,305 23,639 34,296 44,048 34,296 40,706 33.45%
-
Tax Rate 1.03% 47.35% 26.98% 28.73% 21.54% 29.03% 28.39% -
Total Cost -87,311 143,385 233,182 213,910 220,333 225,299 206,289 -
-
Net Worth 1,025,633 1,086,166 1,108,078 1,121,073 1,121,490 1,042,184 1,019,496 0.09%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,025,633 1,086,166 1,108,078 1,121,073 1,121,490 1,042,184 1,019,496 0.09%
NOSH 737,866 738,888 738,718 737,548 737,822 739,137 738,765 -0.02%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 166.71% 6.66% 8.38% 13.46% 16.61% 12.12% 15.47% -
ROE 22.45% 1.04% 2.13% 3.06% 3.93% 3.29% 3.99% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 17.74 20.79 34.45 33.51 35.81 34.69 33.03 -9.83%
EPS 31.21 1.53 3.20 4.65 5.97 4.64 5.51 33.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.47 1.50 1.52 1.52 1.41 1.38 0.12%
Adjusted Per Share Value based on latest NOSH - 737,548
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 17.72 20.80 34.46 33.47 35.77 34.71 33.04 -9.85%
EPS 31.18 1.53 3.20 4.64 5.96 4.64 5.51 33.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3887 1.4706 1.5003 1.5179 1.5185 1.4111 1.3804 0.09%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.71 2.51 2.44 2.56 2.40 3.16 3.15 -
P/RPS 9.64 12.07 7.08 7.64 6.70 9.11 9.54 0.17%
P/EPS 5.48 164.05 76.25 55.05 40.20 68.10 57.17 -32.32%
EY 18.25 0.61 1.31 1.82 2.49 1.47 1.75 47.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.71 1.63 1.68 1.58 2.24 2.28 -9.76%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 21/11/16 16/11/15 19/11/14 20/11/13 21/11/12 23/11/11 -
Price 1.37 2.43 2.40 2.30 2.52 3.01 3.17 -
P/RPS 7.72 11.69 6.97 6.86 7.04 8.68 9.60 -3.56%
P/EPS 4.39 158.82 75.00 49.46 42.21 64.87 57.53 -34.84%
EY 22.78 0.63 1.33 2.02 2.37 1.54 1.74 53.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.65 1.60 1.51 1.66 2.13 2.30 -13.09%

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