[STAR] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 18.16%
YoY- -19.71%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 882,472 1,079,907 1,047,734 1,058,842 919,904 1,067,668 1,021,762 -9.30%
PBT 139,964 259,648 196,190 206,696 179,164 250,531 244,485 -31.03%
Tax -48,612 -58,906 -54,509 -56,336 -61,076 -65,219 -66,321 -18.69%
NP 91,352 200,742 141,681 150,360 118,088 185,312 178,164 -35.91%
-
NP to SH 104,340 208,099 147,989 153,392 129,816 186,665 181,640 -30.87%
-
Tax Rate 34.73% 22.69% 27.78% 27.26% 34.09% 26.03% 27.13% -
Total Cost 791,120 879,165 906,053 908,482 801,816 882,356 843,598 -4.18%
-
Net Worth 1,101,038 1,137,233 1,041,242 1,078,768 1,027,586 1,063,281 1,018,956 5.29%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 132,923 88,616 132,998 - 132,910 88,604 -
Div Payout % - 63.88% 59.88% 86.71% - 71.20% 48.78% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,101,038 1,137,233 1,041,242 1,078,768 1,027,586 1,063,281 1,018,956 5.29%
NOSH 738,951 738,463 738,469 738,882 739,271 738,390 738,373 0.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.35% 18.59% 13.52% 14.20% 12.84% 17.36% 17.44% -
ROE 9.48% 18.30% 14.21% 14.22% 12.63% 17.56% 17.83% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 119.42 146.24 141.88 143.30 124.43 144.59 138.38 -9.34%
EPS 14.12 28.18 20.04 20.76 17.56 25.28 24.60 -30.91%
DPS 0.00 18.00 12.00 18.00 0.00 18.00 12.00 -
NAPS 1.49 1.54 1.41 1.46 1.39 1.44 1.38 5.24%
Adjusted Per Share Value based on latest NOSH - 738,597
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 119.49 146.22 141.86 143.37 124.55 144.56 138.34 -9.29%
EPS 14.13 28.18 20.04 20.77 17.58 25.27 24.59 -30.85%
DPS 0.00 18.00 12.00 18.01 0.00 18.00 12.00 -
NAPS 1.4908 1.5398 1.4098 1.4606 1.3913 1.4397 1.3796 5.29%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.54 2.58 3.16 3.18 3.28 3.15 3.15 -
P/RPS 2.13 1.76 2.23 2.22 2.64 2.18 2.28 -4.43%
P/EPS 17.99 9.16 15.77 15.32 18.68 12.46 12.80 25.44%
EY 5.56 10.92 6.34 6.53 5.35 8.03 7.81 -20.25%
DY 0.00 6.98 3.80 5.66 0.00 5.71 3.81 -
P/NAPS 1.70 1.68 2.24 2.18 2.36 2.19 2.28 -17.75%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 21/11/12 16/08/12 23/05/12 27/02/12 23/11/11 -
Price 2.61 2.56 3.01 3.18 3.22 3.26 3.17 -
P/RPS 2.19 1.75 2.12 2.22 2.59 2.25 2.29 -2.93%
P/EPS 18.48 9.08 15.02 15.32 18.34 12.90 12.89 27.11%
EY 5.41 11.01 6.66 6.53 5.45 7.75 7.76 -21.35%
DY 0.00 7.03 3.99 5.66 0.00 5.52 3.79 -
P/NAPS 1.75 1.66 2.13 2.18 2.32 2.26 2.30 -16.64%

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