[STAR] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 242.2%
YoY- 1.86%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 217,434 1,013,737 732,849 485,665 211,140 1,025,330 736,157 -55.68%
PBT 37,600 153,421 121,121 74,432 21,651 192,586 132,026 -56.74%
Tax -13,680 -41,388 -33,298 -19,883 -6,188 -53,170 -36,968 -48.48%
NP 23,920 112,033 87,823 54,549 15,463 139,416 95,058 -60.17%
-
NP to SH 26,547 111,416 89,934 55,638 16,259 142,876 98,672 -58.35%
-
Tax Rate 36.38% 26.98% 27.49% 26.71% 28.58% 27.61% 28.00% -
Total Cost 193,514 901,704 645,026 431,116 195,677 885,914 641,099 -55.03%
-
Net Worth 1,106,125 1,143,674 1,121,408 1,151,130 1,115,958 1,166,033 1,121,775 -0.93%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 132,813 66,399 66,411 - 110,699 44,280 -
Div Payout % - 119.21% 73.83% 119.36% - 77.48% 44.88% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,106,125 1,143,674 1,121,408 1,151,130 1,115,958 1,166,033 1,121,775 -0.93%
NOSH 737,416 737,854 737,768 737,904 739,045 737,995 738,010 -0.05%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.00% 11.05% 11.98% 11.23% 7.32% 13.60% 12.91% -
ROE 2.40% 9.74% 8.02% 4.83% 1.46% 12.25% 8.80% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.49 137.39 99.33 65.82 28.57 138.93 99.75 -55.65%
EPS 3.60 15.10 12.19 7.54 2.20 19.36 13.37 -58.33%
DPS 0.00 18.00 9.00 9.00 0.00 15.00 6.00 -
NAPS 1.50 1.55 1.52 1.56 1.51 1.58 1.52 -0.87%
Adjusted Per Share Value based on latest NOSH - 737,434
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.44 137.26 99.23 65.76 28.59 138.83 99.67 -55.68%
EPS 3.59 15.09 12.18 7.53 2.20 19.35 13.36 -58.39%
DPS 0.00 17.98 8.99 8.99 0.00 14.99 6.00 -
NAPS 1.4977 1.5485 1.5184 1.5586 1.511 1.5788 1.5189 -0.93%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.45 2.31 2.56 2.66 2.37 2.23 2.40 -
P/RPS 8.31 1.68 2.58 4.04 8.30 1.61 2.41 128.41%
P/EPS 68.06 15.30 21.00 35.28 107.73 11.52 17.95 143.35%
EY 1.47 6.54 4.76 2.83 0.93 8.68 5.57 -58.88%
DY 0.00 7.79 3.52 3.38 0.00 6.73 2.50 -
P/NAPS 1.63 1.49 1.68 1.71 1.57 1.41 1.58 2.10%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 27/02/15 19/11/14 18/08/14 21/05/14 28/02/14 20/11/13 -
Price 2.41 2.50 2.30 2.60 2.59 2.24 2.52 -
P/RPS 8.17 1.82 2.32 3.95 9.07 1.61 2.53 118.63%
P/EPS 66.94 16.56 18.87 34.48 117.73 11.57 18.85 132.94%
EY 1.49 6.04 5.30 2.90 0.85 8.64 5.31 -57.17%
DY 0.00 7.20 3.91 3.46 0.00 6.70 2.38 -
P/NAPS 1.61 1.61 1.51 1.67 1.72 1.42 1.66 -2.02%

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