[STAR] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 109.31%
YoY- 130.32%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 93,041 126,342 153,375 280,769 280,888 289,173 294,106 -17.44%
PBT -13,320 -187,654 40,428 60,345 32,300 60,560 112,505 -
Tax 4,403 30,553 1,390 -8,294 -8,090 -16,202 -18,023 -
NP -8,917 -157,101 41,818 52,051 24,210 44,358 94,482 -
-
NP to SH -9,062 -155,149 39,441 49,478 21,482 44,204 97,107 -
-
Tax Rate - - -3.44% 13.74% 25.05% 26.75% 16.02% -
Total Cost 101,958 283,443 111,557 228,718 256,678 244,815 199,624 -10.58%
-
Net Worth 833,799 870,693 1,130,051 1,152,025 1,144,230 1,165,982 1,137,222 -5.03%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 22,136 44,272 66,473 66,462 66,439 66,416 66,461 -16.73%
Div Payout % 0.00% 0.00% 168.54% 134.33% 309.28% 150.25% 68.44% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 833,799 870,693 1,130,051 1,152,025 1,144,230 1,165,982 1,137,222 -5.03%
NOSH 738,563 738,563 738,595 738,477 738,213 737,963 738,456 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -9.58% -124.35% 27.27% 18.54% 8.62% 15.34% 32.13% -
ROE -1.09% -17.82% 3.49% 4.29% 1.88% 3.79% 8.54% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.61 17.12 20.77 38.02 38.05 39.19 39.83 -17.43%
EPS -1.23 -21.02 5.34 6.70 2.91 5.99 13.15 -
DPS 3.00 6.00 9.00 9.00 9.00 9.00 9.00 -16.72%
NAPS 1.13 1.18 1.53 1.56 1.55 1.58 1.54 -5.02%
Adjusted Per Share Value based on latest NOSH - 738,477
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.60 17.11 20.77 38.02 38.03 39.15 39.82 -17.44%
EPS -1.23 -21.01 5.34 6.70 2.91 5.99 13.15 -
DPS 3.00 5.99 9.00 9.00 9.00 8.99 9.00 -16.72%
NAPS 1.1289 1.1789 1.5301 1.5598 1.5493 1.5787 1.5398 -5.03%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.685 1.65 2.24 2.34 2.31 2.23 2.58 -
P/RPS 5.43 9.64 10.79 6.15 6.07 5.69 6.48 -2.90%
P/EPS -55.78 -7.85 41.95 34.93 79.38 37.23 19.62 -
EY -1.79 -12.74 2.38 2.86 1.26 2.69 5.10 -
DY 4.38 3.64 4.02 3.85 3.90 4.04 3.49 3.85%
P/NAPS 0.61 1.40 1.46 1.50 1.49 1.41 1.68 -15.52%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 26/02/16 27/02/15 28/02/14 26/02/13 -
Price 0.775 1.32 2.38 2.39 2.50 2.24 2.56 -
P/RPS 6.15 7.71 11.46 6.29 6.57 5.72 6.43 -0.73%
P/EPS -63.10 -6.28 44.57 35.67 85.91 37.40 19.47 -
EY -1.58 -15.93 2.24 2.80 1.16 2.67 5.14 -
DY 3.87 4.55 3.78 3.77 3.60 4.02 3.52 1.59%
P/NAPS 0.69 1.12 1.56 1.53 1.61 1.42 1.66 -13.60%

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