[STAR] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -82.61%
YoY- -19.41%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,079,907 785,801 529,421 229,976 1,067,668 766,322 522,280 61.94%
PBT 259,648 147,143 103,348 44,791 250,531 183,364 130,646 57.74%
Tax -58,906 -40,882 -28,168 -15,269 -65,219 -49,741 -34,776 41.87%
NP 200,742 106,261 75,180 29,522 185,312 133,623 95,870 63.30%
-
NP to SH 208,099 110,992 76,696 32,454 186,665 136,230 95,524 67.65%
-
Tax Rate 22.69% 27.78% 27.26% 34.09% 26.03% 27.13% 26.62% -
Total Cost 879,165 679,540 454,241 200,454 882,356 632,699 426,410 61.63%
-
Net Worth 1,137,233 1,041,242 1,078,768 1,027,586 1,063,281 1,018,956 1,040,872 6.05%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 132,923 66,462 66,499 - 132,910 66,453 66,438 58.44%
Div Payout % 63.88% 59.88% 86.71% - 71.20% 48.78% 69.55% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,137,233 1,041,242 1,078,768 1,027,586 1,063,281 1,018,956 1,040,872 6.05%
NOSH 738,463 738,469 738,882 739,271 738,390 738,373 738,207 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 18.59% 13.52% 14.20% 12.84% 17.36% 17.44% 18.36% -
ROE 18.30% 10.66% 7.11% 3.16% 17.56% 13.37% 9.18% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 146.24 106.41 71.65 31.11 144.59 103.79 70.75 61.90%
EPS 28.18 15.03 10.38 4.39 25.28 18.45 12.94 67.61%
DPS 18.00 9.00 9.00 0.00 18.00 9.00 9.00 58.40%
NAPS 1.54 1.41 1.46 1.39 1.44 1.38 1.41 6.02%
Adjusted Per Share Value based on latest NOSH - 739,271
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 146.22 106.40 71.68 31.14 144.56 103.76 70.72 61.93%
EPS 28.18 15.03 10.38 4.39 25.27 18.45 12.93 67.70%
DPS 18.00 9.00 9.00 0.00 18.00 9.00 9.00 58.40%
NAPS 1.5398 1.4098 1.4606 1.3913 1.4397 1.3796 1.4093 6.05%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.58 3.16 3.18 3.28 3.15 3.15 3.40 -
P/RPS 1.76 2.97 4.44 10.54 2.18 3.04 4.81 -48.68%
P/EPS 9.16 21.02 30.64 74.72 12.46 17.07 26.28 -50.31%
EY 10.92 4.76 3.26 1.34 8.03 5.86 3.81 101.13%
DY 6.98 2.85 2.83 0.00 5.71 2.86 2.65 90.16%
P/NAPS 1.68 2.24 2.18 2.36 2.19 2.28 2.41 -21.29%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 21/11/12 16/08/12 23/05/12 27/02/12 23/11/11 18/08/11 -
Price 2.56 3.01 3.18 3.22 3.26 3.17 3.35 -
P/RPS 1.75 2.83 4.44 10.35 2.25 3.05 4.73 -48.30%
P/EPS 9.08 20.03 30.64 73.35 12.90 17.18 25.89 -50.10%
EY 11.01 4.99 3.26 1.36 7.75 5.82 3.86 100.48%
DY 7.03 2.99 2.83 0.00 5.52 2.84 2.69 89.17%
P/NAPS 1.66 2.13 2.18 2.32 2.26 2.30 2.38 -21.26%

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