[STAR] QoQ Cumulative 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- 61.64%
YoY- -8.86%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 483,745 217,434 1,013,737 732,849 485,665 211,140 1,025,330 -39.47%
PBT 80,526 37,600 153,421 121,121 74,432 21,651 192,586 -44.17%
Tax -23,292 -13,680 -41,388 -33,298 -19,883 -6,188 -53,170 -42.40%
NP 57,234 23,920 112,033 87,823 54,549 15,463 139,416 -44.85%
-
NP to SH 59,839 26,547 111,416 89,934 55,638 16,259 142,876 -44.11%
-
Tax Rate 28.92% 36.38% 26.98% 27.49% 26.71% 28.58% 27.61% -
Total Cost 426,511 193,514 901,704 645,026 431,116 195,677 885,914 -38.65%
-
Net Worth 1,136,276 1,106,125 1,143,674 1,121,408 1,151,130 1,115,958 1,166,033 -1.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 66,405 - 132,813 66,399 66,411 - 110,699 -28.93%
Div Payout % 110.97% - 119.21% 73.83% 119.36% - 77.48% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,136,276 1,106,125 1,143,674 1,121,408 1,151,130 1,115,958 1,166,033 -1.71%
NOSH 737,842 737,416 737,854 737,768 737,904 739,045 737,995 -0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.83% 11.00% 11.05% 11.98% 11.23% 7.32% 13.60% -
ROE 5.27% 2.40% 9.74% 8.02% 4.83% 1.46% 12.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 65.56 29.49 137.39 99.33 65.82 28.57 138.93 -39.47%
EPS 8.11 3.60 15.10 12.19 7.54 2.20 19.36 -44.10%
DPS 9.00 0.00 18.00 9.00 9.00 0.00 15.00 -28.92%
NAPS 1.54 1.50 1.55 1.52 1.56 1.51 1.58 -1.69%
Adjusted Per Share Value based on latest NOSH - 737,548
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 65.50 29.44 137.26 99.23 65.76 28.59 138.83 -39.47%
EPS 8.10 3.59 15.09 12.18 7.53 2.20 19.35 -44.13%
DPS 8.99 0.00 17.98 8.99 8.99 0.00 14.99 -28.94%
NAPS 1.5385 1.4977 1.5485 1.5184 1.5586 1.511 1.5788 -1.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.47 2.45 2.31 2.56 2.66 2.37 2.23 -
P/RPS 3.77 8.31 1.68 2.58 4.04 8.30 1.61 76.61%
P/EPS 30.46 68.06 15.30 21.00 35.28 107.73 11.52 91.55%
EY 3.28 1.47 6.54 4.76 2.83 0.93 8.68 -47.82%
DY 3.64 0.00 7.79 3.52 3.38 0.00 6.73 -33.69%
P/NAPS 1.60 1.63 1.49 1.68 1.71 1.57 1.41 8.81%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 19/05/15 27/02/15 19/11/14 18/08/14 21/05/14 28/02/14 -
Price 2.41 2.41 2.50 2.30 2.60 2.59 2.24 -
P/RPS 3.68 8.17 1.82 2.32 3.95 9.07 1.61 73.78%
P/EPS 29.72 66.94 16.56 18.87 34.48 117.73 11.57 87.88%
EY 3.37 1.49 6.04 5.30 2.90 0.85 8.64 -46.70%
DY 3.73 0.00 7.20 3.91 3.46 0.00 6.70 -32.39%
P/NAPS 1.56 1.61 1.61 1.51 1.67 1.72 1.42 6.48%

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