[STAR] YoY Quarter Result on 31-Mar-2011 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -25.5%
YoY- 6.46%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 211,140 220,618 229,976 228,026 230,586 181,346 204,728 0.51%
PBT 21,651 34,991 44,791 54,919 53,502 25,453 59,174 -15.42%
Tax -6,188 -12,153 -15,269 -16,869 -15,162 -7,861 -16,647 -15.19%
NP 15,463 22,838 29,522 38,050 38,340 17,592 42,527 -15.51%
-
NP to SH 16,259 26,085 32,454 40,270 37,825 18,264 42,521 -14.79%
-
Tax Rate 28.58% 34.73% 34.09% 30.72% 28.34% 30.88% 28.13% -
Total Cost 195,677 197,780 200,454 189,976 192,246 163,754 162,201 3.17%
-
Net Worth 1,115,958 1,101,038 1,027,586 982,735 1,226,357 1,168,304 1,195,903 -1.14%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,115,958 1,101,038 1,027,586 982,735 1,226,357 1,168,304 1,195,903 -1.14%
NOSH 739,045 738,951 739,271 738,899 738,769 739,433 738,211 0.01%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 7.32% 10.35% 12.84% 16.69% 16.63% 9.70% 20.77% -
ROE 1.46% 2.37% 3.16% 4.10% 3.08% 1.56% 3.56% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 28.57 29.86 31.11 30.86 31.21 24.53 27.73 0.49%
EPS 2.20 3.53 4.39 5.45 5.12 2.47 5.76 -14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.49 1.39 1.33 1.66 1.58 1.62 -1.16%
Adjusted Per Share Value based on latest NOSH - 738,899
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 28.59 29.87 31.14 30.87 31.22 24.55 27.72 0.51%
EPS 2.20 3.53 4.39 5.45 5.12 2.47 5.76 -14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.511 1.4908 1.3913 1.3306 1.6605 1.5819 1.6192 -1.14%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.37 2.54 3.28 3.50 3.40 3.28 3.42 -
P/RPS 8.30 8.51 10.54 11.34 10.89 13.37 12.33 -6.38%
P/EPS 107.73 71.95 74.72 64.22 66.41 132.79 59.37 10.43%
EY 0.93 1.39 1.34 1.56 1.51 0.75 1.68 -9.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.70 2.36 2.63 2.05 2.08 2.11 -4.80%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 22/05/13 23/05/12 26/05/11 24/05/10 26/05/09 23/05/08 -
Price 2.59 2.61 3.22 3.35 3.30 3.20 3.48 -
P/RPS 9.07 8.74 10.35 10.86 10.57 13.05 12.55 -5.26%
P/EPS 117.73 73.94 73.35 61.47 64.45 129.55 60.42 11.75%
EY 0.85 1.35 1.36 1.63 1.55 0.77 1.66 -10.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.75 2.32 2.52 1.99 2.03 2.15 -3.64%

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