[STAR] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 18.6%
YoY- 8.66%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 919,904 1,067,668 1,021,762 1,044,560 912,104 1,061,700 1,019,721 -6.63%
PBT 179,164 250,531 244,485 261,292 219,676 258,807 244,848 -18.78%
Tax -61,076 -65,219 -66,321 -69,552 -67,476 -68,639 -66,785 -5.77%
NP 118,088 185,312 178,164 191,740 152,200 190,168 178,062 -23.93%
-
NP to SH 129,816 186,665 181,640 191,048 161,080 184,941 174,516 -17.88%
-
Tax Rate 34.09% 26.03% 27.13% 26.62% 30.72% 26.52% 27.28% -
Total Cost 801,816 882,356 843,598 852,820 759,904 871,532 841,658 -3.17%
-
Net Worth 1,027,586 1,063,281 1,018,956 1,040,872 982,735 1,011,857 1,255,688 -12.49%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 132,910 88,604 132,877 - 532,517 103,409 -
Div Payout % - 71.20% 48.78% 69.55% - 287.94% 59.26% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,027,586 1,063,281 1,018,956 1,040,872 982,735 1,011,857 1,255,688 -12.49%
NOSH 739,271 738,390 738,373 738,207 738,899 738,582 738,640 0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.84% 17.36% 17.44% 18.36% 16.69% 17.91% 17.46% -
ROE 12.63% 17.56% 17.83% 18.35% 16.39% 18.28% 13.90% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 124.43 144.59 138.38 141.50 123.44 143.75 138.05 -6.68%
EPS 17.56 25.28 24.60 25.88 21.80 25.04 23.63 -17.94%
DPS 0.00 18.00 12.00 18.00 0.00 72.10 14.00 -
NAPS 1.39 1.44 1.38 1.41 1.33 1.37 1.70 -12.54%
Adjusted Per Share Value based on latest NOSH - 738,689
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 124.55 144.56 138.34 141.43 123.50 143.75 138.07 -6.63%
EPS 17.58 25.27 24.59 25.87 21.81 25.04 23.63 -17.88%
DPS 0.00 18.00 12.00 17.99 0.00 72.10 14.00 -
NAPS 1.3913 1.4397 1.3796 1.4093 1.3306 1.37 1.7002 -12.50%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.28 3.15 3.15 3.40 3.50 3.31 3.60 -
P/RPS 2.64 2.18 2.28 2.40 2.84 2.30 2.61 0.76%
P/EPS 18.68 12.46 12.80 13.14 16.06 13.22 15.24 14.51%
EY 5.35 8.03 7.81 7.61 6.23 7.56 6.56 -12.69%
DY 0.00 5.71 3.81 5.29 0.00 21.78 3.89 -
P/NAPS 2.36 2.19 2.28 2.41 2.63 2.42 2.12 7.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 27/02/12 23/11/11 18/08/11 26/05/11 23/02/11 11/11/10 -
Price 3.22 3.26 3.17 3.35 3.35 3.46 3.48 -
P/RPS 2.59 2.25 2.29 2.37 2.71 2.41 2.52 1.84%
P/EPS 18.34 12.90 12.89 12.94 15.37 13.82 14.73 15.71%
EY 5.45 7.75 7.76 7.73 6.51 7.24 6.79 -13.62%
DY 0.00 5.52 3.79 5.37 0.00 20.84 4.02 -
P/NAPS 2.32 2.26 2.30 2.38 2.52 2.53 2.05 8.59%

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