[STAR] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -63.22%
YoY- -37.67%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 280,888 247,184 274,525 211,140 289,173 264,220 251,319 7.67%
PBT 32,300 46,689 52,781 21,651 60,560 55,932 41,103 -14.80%
Tax -8,090 -13,415 -13,695 -6,188 -16,202 -12,045 -12,770 -26.17%
NP 24,210 33,274 39,086 15,463 44,358 43,887 28,333 -9.92%
-
NP to SH 21,482 34,296 39,379 16,259 44,204 44,048 28,539 -17.20%
-
Tax Rate 25.05% 28.73% 25.95% 28.58% 26.75% 21.54% 31.07% -
Total Cost 256,678 213,910 235,439 195,677 244,815 220,333 222,986 9.80%
-
Net Worth 1,144,230 1,121,073 1,150,397 1,115,958 1,165,982 1,121,490 1,120,911 1.37%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 66,439 - 66,369 - 66,416 - 44,246 31.03%
Div Payout % 309.28% - 168.54% - 150.25% - 155.04% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,144,230 1,121,073 1,150,397 1,115,958 1,165,982 1,121,490 1,120,911 1.37%
NOSH 738,213 737,548 737,434 739,045 737,963 737,822 737,441 0.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.62% 13.46% 14.24% 7.32% 15.34% 16.61% 11.27% -
ROE 1.88% 3.06% 3.42% 1.46% 3.79% 3.93% 2.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 38.05 33.51 37.23 28.57 39.19 35.81 34.08 7.60%
EPS 2.91 4.65 5.34 2.20 5.99 5.97 3.87 -17.26%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 6.00 30.94%
NAPS 1.55 1.52 1.56 1.51 1.58 1.52 1.52 1.30%
Adjusted Per Share Value based on latest NOSH - 739,045
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 38.03 33.47 37.17 28.59 39.15 35.77 34.03 7.66%
EPS 2.91 4.64 5.33 2.20 5.99 5.96 3.86 -17.12%
DPS 9.00 0.00 8.99 0.00 8.99 0.00 5.99 31.08%
NAPS 1.5493 1.5179 1.5576 1.511 1.5787 1.5185 1.5177 1.37%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.31 2.56 2.66 2.37 2.23 2.40 2.78 -
P/RPS 6.07 7.64 7.15 8.30 5.69 6.70 8.16 -17.85%
P/EPS 79.38 55.05 49.81 107.73 37.23 40.20 71.83 6.87%
EY 1.26 1.82 2.01 0.93 2.69 2.49 1.39 -6.31%
DY 3.90 0.00 3.38 0.00 4.04 0.00 2.16 48.11%
P/NAPS 1.49 1.68 1.71 1.57 1.41 1.58 1.83 -12.77%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 19/11/14 18/08/14 21/05/14 28/02/14 20/11/13 14/08/13 -
Price 2.50 2.30 2.60 2.59 2.24 2.52 2.76 -
P/RPS 6.57 6.86 6.98 9.07 5.72 7.04 8.10 -12.99%
P/EPS 85.91 49.46 48.69 117.73 37.40 42.21 71.32 13.17%
EY 1.16 2.02 2.05 0.85 2.67 2.37 1.40 -11.75%
DY 3.60 0.00 3.46 0.00 4.02 0.00 2.17 40.01%
P/NAPS 1.61 1.51 1.67 1.72 1.42 1.66 1.82 -7.82%

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