[STAR] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 87.49%
YoY- 11.48%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 736,157 471,937 220,618 1,079,907 785,801 529,421 229,976 117.04%
PBT 132,026 76,094 34,991 259,648 147,143 103,348 44,791 105.44%
Tax -36,968 -24,923 -12,153 -58,906 -40,882 -28,168 -15,269 80.20%
NP 95,058 51,171 22,838 200,742 106,261 75,180 29,522 117.89%
-
NP to SH 98,672 54,624 26,085 208,099 110,992 76,696 32,454 109.72%
-
Tax Rate 28.00% 32.75% 34.73% 22.69% 27.78% 27.26% 34.09% -
Total Cost 641,099 420,766 197,780 879,165 679,540 454,241 200,454 116.92%
-
Net Worth 1,121,775 1,122,006 1,101,038 1,137,233 1,041,242 1,078,768 1,027,586 6.01%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 44,280 44,289 - 132,923 66,462 66,499 - -
Div Payout % 44.88% 81.08% - 63.88% 59.88% 86.71% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,121,775 1,122,006 1,101,038 1,137,233 1,041,242 1,078,768 1,027,586 6.01%
NOSH 738,010 738,162 738,951 738,463 738,469 738,882 739,271 -0.11%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.91% 10.84% 10.35% 18.59% 13.52% 14.20% 12.84% -
ROE 8.80% 4.87% 2.37% 18.30% 10.66% 7.11% 3.16% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 99.75 63.93 29.86 146.24 106.41 71.65 31.11 117.28%
EPS 13.37 7.40 3.53 28.18 15.03 10.38 4.39 109.96%
DPS 6.00 6.00 0.00 18.00 9.00 9.00 0.00 -
NAPS 1.52 1.52 1.49 1.54 1.41 1.46 1.39 6.13%
Adjusted Per Share Value based on latest NOSH - 738,456
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 99.67 63.90 29.87 146.22 106.40 71.68 31.14 117.03%
EPS 13.36 7.40 3.53 28.18 15.03 10.38 4.39 109.86%
DPS 6.00 6.00 0.00 18.00 9.00 9.00 0.00 -
NAPS 1.5189 1.5192 1.4908 1.5398 1.4098 1.4606 1.3913 6.01%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.40 2.78 2.54 2.58 3.16 3.18 3.28 -
P/RPS 2.41 4.35 8.51 1.76 2.97 4.44 10.54 -62.57%
P/EPS 17.95 37.57 71.95 9.16 21.02 30.64 74.72 -61.32%
EY 5.57 2.66 1.39 10.92 4.76 3.26 1.34 158.29%
DY 2.50 2.16 0.00 6.98 2.85 2.83 0.00 -
P/NAPS 1.58 1.83 1.70 1.68 2.24 2.18 2.36 -23.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 14/08/13 22/05/13 26/02/13 21/11/12 16/08/12 23/05/12 -
Price 2.52 2.76 2.61 2.56 3.01 3.18 3.22 -
P/RPS 2.53 4.32 8.74 1.75 2.83 4.44 10.35 -60.87%
P/EPS 18.85 37.30 73.94 9.08 20.03 30.64 73.35 -59.54%
EY 5.31 2.68 1.35 11.01 4.99 3.26 1.36 147.74%
DY 2.38 2.17 0.00 7.03 2.99 2.83 0.00 -
P/NAPS 1.66 1.82 1.75 1.66 2.13 2.18 2.32 -19.98%

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