[STAR] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -12.91%
YoY- -22.14%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 266,311 217,434 280,888 247,184 274,525 211,140 289,173 -5.35%
PBT 42,926 37,600 32,300 46,689 52,781 21,651 60,560 -20.55%
Tax -9,612 -13,680 -8,090 -13,415 -13,695 -6,188 -16,202 -29.46%
NP 33,314 23,920 24,210 33,274 39,086 15,463 44,358 -17.41%
-
NP to SH 33,292 26,547 21,482 34,296 39,379 16,259 44,204 -17.26%
-
Tax Rate 22.39% 36.38% 25.05% 28.73% 25.95% 28.58% 26.75% -
Total Cost 232,997 193,514 256,678 213,910 235,439 195,677 244,815 -3.25%
-
Net Worth 1,136,799 1,106,125 1,144,230 1,121,073 1,150,397 1,115,958 1,165,982 -1.68%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 66,436 - 66,439 - 66,369 - 66,416 0.02%
Div Payout % 199.56% - 309.28% - 168.54% - 150.25% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,136,799 1,106,125 1,144,230 1,121,073 1,150,397 1,115,958 1,165,982 -1.68%
NOSH 738,181 737,416 738,213 737,548 737,434 739,045 737,963 0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.51% 11.00% 8.62% 13.46% 14.24% 7.32% 15.34% -
ROE 2.93% 2.40% 1.88% 3.06% 3.42% 1.46% 3.79% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.08 29.49 38.05 33.51 37.23 28.57 39.19 -5.37%
EPS 4.51 3.60 2.91 4.65 5.34 2.20 5.99 -17.28%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 9.00 0.00%
NAPS 1.54 1.50 1.55 1.52 1.56 1.51 1.58 -1.69%
Adjusted Per Share Value based on latest NOSH - 737,548
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.06 29.44 38.03 33.47 37.17 28.59 39.15 -5.34%
EPS 4.51 3.59 2.91 4.64 5.33 2.20 5.99 -17.28%
DPS 9.00 0.00 9.00 0.00 8.99 0.00 8.99 0.07%
NAPS 1.5392 1.4977 1.5493 1.5179 1.5576 1.511 1.5787 -1.67%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.47 2.45 2.31 2.56 2.66 2.37 2.23 -
P/RPS 6.85 8.31 6.07 7.64 7.15 8.30 5.69 13.20%
P/EPS 54.77 68.06 79.38 55.05 49.81 107.73 37.23 29.44%
EY 1.83 1.47 1.26 1.82 2.01 0.93 2.69 -22.70%
DY 3.64 0.00 3.90 0.00 3.38 0.00 4.04 -6.73%
P/NAPS 1.60 1.63 1.49 1.68 1.71 1.57 1.41 8.81%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 19/05/15 27/02/15 19/11/14 18/08/14 21/05/14 28/02/14 -
Price 2.41 2.41 2.50 2.30 2.60 2.59 2.24 -
P/RPS 6.68 8.17 6.57 6.86 6.98 9.07 5.72 10.92%
P/EPS 53.44 66.94 85.91 49.46 48.69 117.73 37.40 26.94%
EY 1.87 1.49 1.16 2.02 2.05 0.85 2.67 -21.18%
DY 3.73 0.00 3.60 0.00 3.46 0.00 4.02 -4.88%
P/NAPS 1.56 1.61 1.61 1.51 1.67 1.72 1.42 6.48%

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