Highlights

[STAR] YoY Quarter Result on 2020-06-30 [#2]

Stock [STAR]: STAR MEDIA GROUP BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -577.09%    YoY -     -1,726.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 31,509 77,725 99,489 129,381 165,539 266,311 274,525 -30.26%
  YoY % -59.46% -21.88% -23.10% -21.84% -37.84% -2.99% -
  Horiz. % 11.48% 28.31% 36.24% 47.13% 60.30% 97.01% 100.00%
PBT -27,248 3,043 2,251 565 39,877 42,926 52,781 -
  YoY % -995.43% 35.18% 298.41% -98.58% -7.10% -18.67% -
  Horiz. % -51.62% 5.77% 4.26% 1.07% 75.55% 81.33% 100.00%
Tax 275 -1,392 -803 -2,043 -5,313 -9,612 -13,695 -
  YoY % 119.76% -73.35% 60.70% 61.55% 44.73% 29.81% -
  Horiz. % -2.01% 10.16% 5.86% 14.92% 38.80% 70.19% 100.00%
NP -26,973 1,651 1,448 -1,478 34,564 33,314 39,086 -
  YoY % -1,733.74% 14.02% 197.97% -104.28% 3.75% -14.77% -
  Horiz. % -69.01% 4.22% 3.70% -3.78% 88.43% 85.23% 100.00%
NP to SH -26,948 1,657 1,414 8,509 43,676 33,292 39,379 -
  YoY % -1,726.31% 17.19% -83.38% -80.52% 31.19% -15.46% -
  Horiz. % -68.43% 4.21% 3.59% 21.61% 110.91% 84.54% 100.00%
Tax Rate - % 45.74 % 35.67 % 361.59 % 13.32 % 22.39 % 25.95 % -
  YoY % 0.00% 28.23% -90.14% 2,614.64% -40.51% -13.72% -
  Horiz. % 0.00% 176.26% 137.46% 1,393.41% 51.33% 86.28% 100.00%
Total Cost 58,482 76,074 98,041 130,859 130,975 232,997 235,439 -20.70%
  YoY % -23.12% -22.41% -25.08% -0.09% -43.79% -1.04% -
  Horiz. % 24.84% 32.31% 41.64% 55.58% 55.63% 98.96% 100.00%
Net Worth 765,307 819,042 841,178 1,080,273 1,136,166 1,136,799 1,150,397 -6.56%
  YoY % -6.56% -2.63% -22.13% -4.92% -0.06% -1.18% -
  Horiz. % 66.53% 71.20% 73.12% 93.90% 98.76% 98.82% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - 266,368 66,399 66,436 66,369 -
  YoY % 0.00% 0.00% 0.00% 301.16% -0.06% 0.10% -
  Horiz. % 0.00% 0.00% 0.00% 401.34% 100.05% 100.10% 100.00%
Div Payout % - % - % - % 3,130.43 % 152.03 % 199.56 % 168.54 % -
  YoY % 0.00% 0.00% 0.00% 1,959.09% -23.82% 18.41% -
  Horiz. % 0.00% 0.00% 0.00% 1,857.38% 90.20% 118.41% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 765,307 819,042 841,178 1,080,273 1,136,166 1,136,799 1,150,397 -6.56%
  YoY % -6.56% -2.63% -22.13% -4.92% -0.06% -1.18% -
  Horiz. % 66.53% 71.20% 73.12% 93.90% 98.76% 98.82% 100.00%
NOSH 728,864 737,876 737,876 739,913 737,770 738,181 737,434 -0.19%
  YoY % -1.22% 0.00% -0.28% 0.29% -0.06% 0.10% -
  Horiz. % 98.84% 100.06% 100.06% 100.34% 100.05% 100.10% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -85.60 % 2.12 % 1.46 % -1.14 % 20.88 % 12.51 % 14.24 % -
  YoY % -4,137.74% 45.21% 228.07% -105.46% 66.91% -12.15% -
  Horiz. % -601.12% 14.89% 10.25% -8.01% 146.63% 87.85% 100.00%
ROE -3.52 % 0.20 % 0.17 % 0.79 % 3.84 % 2.93 % 3.42 % -
  YoY % -1,860.00% 17.65% -78.48% -79.43% 31.06% -14.33% -
  Horiz. % -102.92% 5.85% 4.97% 23.10% 112.28% 85.67% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.32 10.53 13.48 17.49 22.44 36.08 37.23 -30.14%
  YoY % -58.97% -21.88% -22.93% -22.06% -37.80% -3.09% -
  Horiz. % 11.60% 28.28% 36.21% 46.98% 60.27% 96.91% 100.00%
EPS -3.70 0.22 0.19 1.15 5.92 4.51 5.34 -
  YoY % -1,781.82% 15.79% -83.48% -80.57% 31.26% -15.54% -
  Horiz. % -69.29% 4.12% 3.56% 21.54% 110.86% 84.46% 100.00%
DPS 0.00 0.00 0.00 36.00 9.00 9.00 9.00 -
  YoY % 0.00% 0.00% 0.00% 300.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 400.00% 100.00% 100.00% 100.00%
NAPS 1.0500 1.1100 1.1400 1.4600 1.5400 1.5400 1.5600 -6.38%
  YoY % -5.41% -2.63% -21.92% -5.19% 0.00% -1.28% -
  Horiz. % 67.31% 71.15% 73.08% 93.59% 98.72% 98.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 738,563
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.27 10.52 13.47 17.52 22.41 36.06 37.17 -30.25%
  YoY % -59.41% -21.90% -23.12% -21.82% -37.85% -2.99% -
  Horiz. % 11.49% 28.30% 36.24% 47.13% 60.29% 97.01% 100.00%
EPS -3.65 0.22 0.19 1.15 5.91 4.51 5.33 -
  YoY % -1,759.09% 15.79% -83.48% -80.54% 31.04% -15.38% -
  Horiz. % -68.48% 4.13% 3.56% 21.58% 110.88% 84.62% 100.00%
DPS 0.00 0.00 0.00 36.07 8.99 9.00 8.99 -
  YoY % 0.00% 0.00% 0.00% 301.22% -0.11% 0.11% -
  Horiz. % 0.00% 0.00% 0.00% 401.22% 100.00% 100.11% 100.00%
NAPS 1.0362 1.1090 1.1389 1.4627 1.5383 1.5392 1.5576 -6.56%
  YoY % -6.56% -2.63% -22.14% -4.91% -0.06% -1.18% -
  Horiz. % 66.53% 71.20% 73.12% 93.91% 98.76% 98.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3500 0.6500 1.0900 2.3400 2.6100 2.4700 2.6600 -
P/RPS 8.10 6.17 8.08 13.38 11.63 6.85 7.15 2.10%
  YoY % 31.28% -23.64% -39.61% 15.05% 69.78% -4.20% -
  Horiz. % 113.29% 86.29% 113.01% 187.13% 162.66% 95.80% 100.00%
P/EPS -9.47 289.45 568.80 203.48 44.09 54.77 49.81 -
  YoY % -103.27% -49.11% 179.54% 361.51% -19.50% 9.96% -
  Horiz. % -19.01% 581.11% 1,141.94% 408.51% 88.52% 109.96% 100.00%
EY -10.56 0.35 0.18 0.49 2.27 1.83 2.01 -
  YoY % -3,117.14% 94.44% -63.27% -78.41% 24.04% -8.96% -
  Horiz. % -525.37% 17.41% 8.96% 24.38% 112.94% 91.04% 100.00%
DY 0.00 0.00 0.00 15.38 3.45 3.64 3.38 -
  YoY % 0.00% 0.00% 0.00% 345.80% -5.22% 7.69% -
  Horiz. % 0.00% 0.00% 0.00% 455.03% 102.07% 107.69% 100.00%
P/NAPS 0.33 0.59 0.96 1.60 1.69 1.60 1.71 -23.96%
  YoY % -44.07% -38.54% -40.00% -5.33% 5.63% -6.43% -
  Horiz. % 19.30% 34.50% 56.14% 93.57% 98.83% 93.57% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 17/08/18 21/08/17 22/08/16 18/08/15 18/08/14 -
Price 0.3500 0.5750 1.2300 2.3800 2.5900 2.4100 2.6000 -
P/RPS 8.10 5.46 9.12 13.61 11.54 6.68 6.98 2.51%
  YoY % 48.35% -40.13% -32.99% 17.94% 72.75% -4.30% -
  Horiz. % 116.05% 78.22% 130.66% 194.99% 165.33% 95.70% 100.00%
P/EPS -9.47 256.05 641.86 206.96 43.75 53.44 48.69 -
  YoY % -103.70% -60.11% 210.14% 373.05% -18.13% 9.76% -
  Horiz. % -19.45% 525.88% 1,318.26% 425.06% 89.85% 109.76% 100.00%
EY -10.56 0.39 0.16 0.48 2.29 1.87 2.05 -
  YoY % -2,807.69% 143.75% -66.67% -79.04% 22.46% -8.78% -
  Horiz. % -515.12% 19.02% 7.80% 23.41% 111.71% 91.22% 100.00%
DY 0.00 0.00 0.00 15.13 3.47 3.73 3.46 -
  YoY % 0.00% 0.00% 0.00% 336.02% -6.97% 7.80% -
  Horiz. % 0.00% 0.00% 0.00% 437.28% 100.29% 107.80% 100.00%
P/NAPS 0.33 0.52 1.08 1.63 1.68 1.56 1.67 -23.66%
  YoY % -36.54% -51.85% -33.74% -2.98% 7.69% -6.59% -
  Horiz. % 19.76% 31.14% 64.67% 97.60% 100.60% 93.41% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS