[STAR] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 9.41%
YoY- -35.49%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 211,140 289,173 264,220 251,319 220,618 294,106 256,380 -12.15%
PBT 21,651 60,560 55,932 41,103 34,991 112,505 43,795 -37.50%
Tax -6,188 -16,202 -12,045 -12,770 -12,153 -18,023 -12,714 -38.15%
NP 15,463 44,358 43,887 28,333 22,838 94,482 31,081 -37.24%
-
NP to SH 16,259 44,204 44,048 28,539 26,085 97,107 34,296 -39.22%
-
Tax Rate 28.58% 26.75% 21.54% 31.07% 34.73% 16.02% 29.03% -
Total Cost 195,677 244,815 220,333 222,986 197,780 199,624 225,299 -8.97%
-
Net Worth 1,115,958 1,165,982 1,121,490 1,120,911 1,101,038 1,137,222 1,042,184 4.66%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 66,416 - 44,246 - 66,461 - -
Div Payout % - 150.25% - 155.04% - 68.44% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,115,958 1,165,982 1,121,490 1,120,911 1,101,038 1,137,222 1,042,184 4.66%
NOSH 739,045 737,963 737,822 737,441 738,951 738,456 739,137 -0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.32% 15.34% 16.61% 11.27% 10.35% 32.13% 12.12% -
ROE 1.46% 3.79% 3.93% 2.55% 2.37% 8.54% 3.29% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.57 39.19 35.81 34.08 29.86 39.83 34.69 -12.14%
EPS 2.20 5.99 5.97 3.87 3.53 13.15 4.64 -39.22%
DPS 0.00 9.00 0.00 6.00 0.00 9.00 0.00 -
NAPS 1.51 1.58 1.52 1.52 1.49 1.54 1.41 4.67%
Adjusted Per Share Value based on latest NOSH - 737,441
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.59 39.15 35.77 34.03 29.87 39.82 34.71 -12.14%
EPS 2.20 5.99 5.96 3.86 3.53 13.15 4.64 -39.22%
DPS 0.00 8.99 0.00 5.99 0.00 9.00 0.00 -
NAPS 1.511 1.5787 1.5185 1.5177 1.4908 1.5398 1.4111 4.67%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.37 2.23 2.40 2.78 2.54 2.58 3.16 -
P/RPS 8.30 5.69 6.70 8.16 8.51 6.48 9.11 -6.02%
P/EPS 107.73 37.23 40.20 71.83 71.95 19.62 68.10 35.80%
EY 0.93 2.69 2.49 1.39 1.39 5.10 1.47 -26.32%
DY 0.00 4.04 0.00 2.16 0.00 3.49 0.00 -
P/NAPS 1.57 1.41 1.58 1.83 1.70 1.68 2.24 -21.11%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 28/02/14 20/11/13 14/08/13 22/05/13 26/02/13 21/11/12 -
Price 2.59 2.24 2.52 2.76 2.61 2.56 3.01 -
P/RPS 9.07 5.72 7.04 8.10 8.74 6.43 8.68 2.97%
P/EPS 117.73 37.40 42.21 71.32 73.94 19.47 64.87 48.84%
EY 0.85 2.67 2.37 1.40 1.35 5.14 1.54 -32.73%
DY 0.00 4.02 0.00 2.17 0.00 3.52 0.00 -
P/NAPS 1.72 1.42 1.66 1.82 1.75 1.66 2.13 -13.29%

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