[STAR] QoQ Cumulative 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- 136.32%
YoY- -19.71%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 220,618 1,079,907 785,801 529,421 229,976 1,067,668 766,322 -56.36%
PBT 34,991 259,648 147,143 103,348 44,791 250,531 183,364 -66.82%
Tax -12,153 -58,906 -40,882 -28,168 -15,269 -65,219 -49,741 -60.88%
NP 22,838 200,742 106,261 75,180 29,522 185,312 133,623 -69.16%
-
NP to SH 26,085 208,099 110,992 76,696 32,454 186,665 136,230 -66.74%
-
Tax Rate 34.73% 22.69% 27.78% 27.26% 34.09% 26.03% 27.13% -
Total Cost 197,780 879,165 679,540 454,241 200,454 882,356 632,699 -53.90%
-
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 66,462 66,499 - 132,910 66,453 -
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 2.37% 18.30% 10.66% 7.11% 3.16% 17.56% 13.37% -
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 29.86 146.24 106.41 71.65 31.11 144.59 103.79 -56.38%
EPS 3.53 28.18 15.03 10.38 4.39 25.28 18.45 -66.76%
DPS 0.00 18.00 9.00 9.00 0.00 18.00 9.00 -
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 29.87 146.22 106.40 71.68 31.14 144.56 103.76 -56.36%
EPS 3.53 28.18 15.03 10.38 4.39 25.27 18.45 -66.76%
DPS 0.00 18.00 9.00 9.00 0.00 18.00 9.00 -
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 8.51 1.76 2.97 4.44 10.54 2.18 3.04 98.50%
P/EPS 71.95 9.16 21.02 30.64 74.72 12.46 17.07 160.70%
EY 1.39 10.92 4.76 3.26 1.34 8.03 5.86 -61.64%
DY 0.00 6.98 2.85 2.83 0.00 5.71 2.86 -
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 8.74 1.75 2.83 4.44 10.35 2.25 3.05 101.61%
P/EPS 73.94 9.08 20.03 30.64 73.35 12.90 17.18 164.35%
EY 1.35 11.01 4.99 3.26 1.36 7.75 5.82 -62.21%
DY 0.00 7.03 2.99 2.83 0.00 5.52 2.84 -
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