[STAR] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 20.43%
YoY- -11.1%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 971,330 844,560 1,025,330 981,542 943,874 882,472 1,079,907 -6.83%
PBT 148,864 86,604 192,586 176,034 152,188 139,964 259,648 -31.05%
Tax -39,766 -24,752 -53,170 -49,290 -49,846 -48,612 -58,906 -23.10%
NP 109,098 61,852 139,416 126,744 102,342 91,352 200,742 -33.47%
-
NP to SH 111,276 65,036 142,876 131,562 109,248 104,340 208,099 -34.19%
-
Tax Rate 26.71% 28.58% 27.61% 28.00% 32.75% 34.73% 22.69% -
Total Cost 862,232 782,708 885,914 854,798 841,532 791,120 879,165 -1.29%
-
Net Worth 1,151,130 1,115,958 1,166,033 1,121,775 1,122,006 1,101,038 1,137,233 0.81%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 132,822 - 110,699 59,040 88,579 - 132,923 -0.05%
Div Payout % 119.36% - 77.48% 44.88% 81.08% - 63.88% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,151,130 1,115,958 1,166,033 1,121,775 1,122,006 1,101,038 1,137,233 0.81%
NOSH 737,904 739,045 737,995 738,010 738,162 738,951 738,463 -0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.23% 7.32% 13.60% 12.91% 10.84% 10.35% 18.59% -
ROE 9.67% 5.83% 12.25% 11.73% 9.74% 9.48% 18.30% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 131.63 114.28 138.93 133.00 127.87 119.42 146.24 -6.79%
EPS 15.08 8.80 19.36 17.83 14.80 14.12 28.18 -34.16%
DPS 18.00 0.00 15.00 8.00 12.00 0.00 18.00 0.00%
NAPS 1.56 1.51 1.58 1.52 1.52 1.49 1.54 0.86%
Adjusted Per Share Value based on latest NOSH - 737,822
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 131.52 114.35 138.83 132.90 127.80 119.49 146.22 -6.83%
EPS 15.07 8.81 19.35 17.81 14.79 14.13 28.18 -34.19%
DPS 17.98 0.00 14.99 7.99 11.99 0.00 18.00 -0.07%
NAPS 1.5586 1.511 1.5788 1.5189 1.5192 1.4908 1.5398 0.81%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.66 2.37 2.23 2.40 2.78 2.54 2.58 -
P/RPS 2.02 2.07 1.61 1.80 2.17 2.13 1.76 9.64%
P/EPS 17.64 26.93 11.52 13.46 18.78 17.99 9.16 54.97%
EY 5.67 3.71 8.68 7.43 5.32 5.56 10.92 -35.47%
DY 6.77 0.00 6.73 3.33 4.32 0.00 6.98 -2.02%
P/NAPS 1.71 1.57 1.41 1.58 1.83 1.70 1.68 1.19%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 21/05/14 28/02/14 20/11/13 14/08/13 22/05/13 26/02/13 -
Price 2.60 2.59 2.24 2.52 2.76 2.61 2.56 -
P/RPS 1.98 2.27 1.61 1.89 2.16 2.19 1.75 8.60%
P/EPS 17.24 29.43 11.57 14.14 18.65 18.48 9.08 53.51%
EY 5.80 3.40 8.64 7.07 5.36 5.41 11.01 -34.84%
DY 6.92 0.00 6.70 3.17 4.35 0.00 7.03 -1.04%
P/NAPS 1.67 1.72 1.42 1.66 1.82 1.75 1.66 0.40%

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