[STAR] YoY Annualized 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- -49.86%
YoY- -19.62%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 794,924 869,736 844,560 882,472 919,904 912,104 922,344 -2.44%
PBT 89,512 150,400 86,604 139,964 179,164 219,676 214,008 -13.50%
Tax -30,076 -54,720 -24,752 -48,612 -61,076 -67,476 -60,648 -11.02%
NP 59,436 95,680 61,852 91,352 118,088 152,200 153,360 -14.60%
-
NP to SH 61,956 106,188 65,036 104,340 129,816 161,080 151,300 -13.81%
-
Tax Rate 33.60% 36.38% 28.58% 34.73% 34.09% 30.72% 28.34% -
Total Cost 735,488 774,056 782,708 791,120 801,816 759,904 768,984 -0.73%
-
Net Worth 1,084,230 1,106,125 1,115,958 1,101,038 1,027,586 982,735 1,226,357 -2.03%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,084,230 1,106,125 1,115,958 1,101,038 1,027,586 982,735 1,226,357 -2.03%
NOSH 737,571 737,416 739,045 738,951 739,271 738,899 738,769 -0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.48% 11.00% 7.32% 10.35% 12.84% 16.69% 16.63% -
ROE 5.71% 9.60% 5.83% 9.48% 12.63% 16.39% 12.34% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 107.78 117.94 114.28 119.42 124.43 123.44 124.85 -2.41%
EPS 8.40 14.40 8.80 14.12 17.56 21.80 20.48 -13.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.50 1.51 1.49 1.39 1.33 1.66 -2.00%
Adjusted Per Share Value based on latest NOSH - 738,951
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 107.63 117.76 114.35 119.49 124.55 123.50 124.88 -2.44%
EPS 8.39 14.38 8.81 14.13 17.58 21.81 20.49 -13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.468 1.4977 1.511 1.4908 1.3913 1.3306 1.6605 -2.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.40 2.45 2.37 2.54 3.28 3.50 3.40 -
P/RPS 2.23 2.08 2.07 2.13 2.64 2.84 2.72 -3.25%
P/EPS 28.57 17.01 26.93 17.99 18.68 16.06 16.60 9.46%
EY 3.50 5.88 3.71 5.56 5.35 6.23 6.02 -8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.63 1.57 1.70 2.36 2.63 2.05 -3.74%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 19/05/15 21/05/14 22/05/13 23/05/12 26/05/11 24/05/10 -
Price 2.39 2.41 2.59 2.61 3.22 3.35 3.30 -
P/RPS 2.22 2.04 2.27 2.19 2.59 2.71 2.64 -2.84%
P/EPS 28.45 16.74 29.43 18.48 18.34 15.37 16.11 9.93%
EY 3.51 5.98 3.40 5.41 5.45 6.51 6.21 -9.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.61 1.72 1.75 2.32 2.52 1.99 -3.26%

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