[STAR] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -87.47%
YoY- -19.62%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,025,330 736,157 471,937 220,618 1,079,907 785,801 529,421 55.18%
PBT 192,586 132,026 76,094 34,991 259,648 147,143 103,348 51.25%
Tax -53,170 -36,968 -24,923 -12,153 -58,906 -40,882 -28,168 52.55%
NP 139,416 95,058 51,171 22,838 200,742 106,261 75,180 50.77%
-
NP to SH 142,876 98,672 54,624 26,085 208,099 110,992 76,696 51.22%
-
Tax Rate 27.61% 28.00% 32.75% 34.73% 22.69% 27.78% 27.26% -
Total Cost 885,914 641,099 420,766 197,780 879,165 679,540 454,241 55.91%
-
Net Worth 1,166,033 1,121,775 1,122,006 1,101,038 1,137,233 1,041,242 1,078,768 5.30%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 110,699 44,280 44,289 - 132,923 66,462 66,499 40.32%
Div Payout % 77.48% 44.88% 81.08% - 63.88% 59.88% 86.71% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,166,033 1,121,775 1,122,006 1,101,038 1,137,233 1,041,242 1,078,768 5.30%
NOSH 737,995 738,010 738,162 738,951 738,463 738,469 738,882 -0.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.60% 12.91% 10.84% 10.35% 18.59% 13.52% 14.20% -
ROE 12.25% 8.80% 4.87% 2.37% 18.30% 10.66% 7.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 138.93 99.75 63.93 29.86 146.24 106.41 71.65 55.30%
EPS 19.36 13.37 7.40 3.53 28.18 15.03 10.38 51.34%
DPS 15.00 6.00 6.00 0.00 18.00 9.00 9.00 40.44%
NAPS 1.58 1.52 1.52 1.49 1.54 1.41 1.46 5.39%
Adjusted Per Share Value based on latest NOSH - 738,951
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 138.83 99.67 63.90 29.87 146.22 106.40 71.68 55.19%
EPS 19.35 13.36 7.40 3.53 28.18 15.03 10.38 51.29%
DPS 14.99 6.00 6.00 0.00 18.00 9.00 9.00 40.37%
NAPS 1.5788 1.5189 1.5192 1.4908 1.5398 1.4098 1.4606 5.30%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.23 2.40 2.78 2.54 2.58 3.16 3.18 -
P/RPS 1.61 2.41 4.35 8.51 1.76 2.97 4.44 -49.05%
P/EPS 11.52 17.95 37.57 71.95 9.16 21.02 30.64 -47.81%
EY 8.68 5.57 2.66 1.39 10.92 4.76 3.26 91.76%
DY 6.73 2.50 2.16 0.00 6.98 2.85 2.83 77.88%
P/NAPS 1.41 1.58 1.83 1.70 1.68 2.24 2.18 -25.15%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 20/11/13 14/08/13 22/05/13 26/02/13 21/11/12 16/08/12 -
Price 2.24 2.52 2.76 2.61 2.56 3.01 3.18 -
P/RPS 1.61 2.53 4.32 8.74 1.75 2.83 4.44 -49.05%
P/EPS 11.57 18.85 37.30 73.94 9.08 20.03 30.64 -47.66%
EY 8.64 5.31 2.68 1.35 11.01 4.99 3.26 91.17%
DY 6.70 2.38 2.17 0.00 7.03 2.99 2.83 77.35%
P/NAPS 1.42 1.66 1.82 1.75 1.66 2.13 2.18 -24.79%

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