[STAR] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 54.34%
YoY- 28.43%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 274,525 211,140 289,173 264,220 251,319 220,618 294,106 -4.50%
PBT 52,781 21,651 60,560 55,932 41,103 34,991 112,505 -39.70%
Tax -13,695 -6,188 -16,202 -12,045 -12,770 -12,153 -18,023 -16.77%
NP 39,086 15,463 44,358 43,887 28,333 22,838 94,482 -44.56%
-
NP to SH 39,379 16,259 44,204 44,048 28,539 26,085 97,107 -45.30%
-
Tax Rate 25.95% 28.58% 26.75% 21.54% 31.07% 34.73% 16.02% -
Total Cost 235,439 195,677 244,815 220,333 222,986 197,780 199,624 11.66%
-
Net Worth 1,150,397 1,115,958 1,165,982 1,121,490 1,120,911 1,101,038 1,137,222 0.77%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 66,369 - 66,416 - 44,246 - 66,461 -0.09%
Div Payout % 168.54% - 150.25% - 155.04% - 68.44% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,150,397 1,115,958 1,165,982 1,121,490 1,120,911 1,101,038 1,137,222 0.77%
NOSH 737,434 739,045 737,963 737,822 737,441 738,951 738,456 -0.09%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.24% 7.32% 15.34% 16.61% 11.27% 10.35% 32.13% -
ROE 3.42% 1.46% 3.79% 3.93% 2.55% 2.37% 8.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.23 28.57 39.19 35.81 34.08 29.86 39.83 -4.41%
EPS 5.34 2.20 5.99 5.97 3.87 3.53 13.15 -45.25%
DPS 9.00 0.00 9.00 0.00 6.00 0.00 9.00 0.00%
NAPS 1.56 1.51 1.58 1.52 1.52 1.49 1.54 0.86%
Adjusted Per Share Value based on latest NOSH - 737,822
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.17 28.59 39.15 35.77 34.03 29.87 39.82 -4.49%
EPS 5.33 2.20 5.99 5.96 3.86 3.53 13.15 -45.32%
DPS 8.99 0.00 8.99 0.00 5.99 0.00 9.00 -0.07%
NAPS 1.5576 1.511 1.5787 1.5185 1.5177 1.4908 1.5398 0.77%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.66 2.37 2.23 2.40 2.78 2.54 2.58 -
P/RPS 7.15 8.30 5.69 6.70 8.16 8.51 6.48 6.79%
P/EPS 49.81 107.73 37.23 40.20 71.83 71.95 19.62 86.41%
EY 2.01 0.93 2.69 2.49 1.39 1.39 5.10 -46.33%
DY 3.38 0.00 4.04 0.00 2.16 0.00 3.49 -2.11%
P/NAPS 1.71 1.57 1.41 1.58 1.83 1.70 1.68 1.19%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 21/05/14 28/02/14 20/11/13 14/08/13 22/05/13 26/02/13 -
Price 2.60 2.59 2.24 2.52 2.76 2.61 2.56 -
P/RPS 6.98 9.07 5.72 7.04 8.10 8.74 6.43 5.63%
P/EPS 48.69 117.73 37.40 42.21 71.32 73.94 19.47 84.54%
EY 2.05 0.85 2.67 2.37 1.40 1.35 5.14 -45.90%
DY 3.46 0.00 4.02 0.00 2.17 0.00 3.52 -1.14%
P/NAPS 1.67 1.72 1.42 1.66 1.82 1.75 1.66 0.40%

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