[STAR] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 109.41%
YoY- -28.78%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 211,140 1,025,330 736,157 471,937 220,618 1,079,907 785,801 -58.39%
PBT 21,651 192,586 132,026 76,094 34,991 259,648 147,143 -72.16%
Tax -6,188 -53,170 -36,968 -24,923 -12,153 -58,906 -40,882 -71.63%
NP 15,463 139,416 95,058 51,171 22,838 200,742 106,261 -72.36%
-
NP to SH 16,259 142,876 98,672 54,624 26,085 208,099 110,992 -72.24%
-
Tax Rate 28.58% 27.61% 28.00% 32.75% 34.73% 22.69% 27.78% -
Total Cost 195,677 885,914 641,099 420,766 197,780 879,165 679,540 -56.42%
-
Net Worth 1,115,958 1,166,033 1,121,775 1,122,006 1,101,038 1,137,233 1,041,242 4.73%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 110,699 44,280 44,289 - 132,923 66,462 -
Div Payout % - 77.48% 44.88% 81.08% - 63.88% 59.88% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,115,958 1,166,033 1,121,775 1,122,006 1,101,038 1,137,233 1,041,242 4.73%
NOSH 739,045 737,995 738,010 738,162 738,951 738,463 738,469 0.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.32% 13.60% 12.91% 10.84% 10.35% 18.59% 13.52% -
ROE 1.46% 12.25% 8.80% 4.87% 2.37% 18.30% 10.66% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.57 138.93 99.75 63.93 29.86 146.24 106.41 -58.41%
EPS 2.20 19.36 13.37 7.40 3.53 28.18 15.03 -72.25%
DPS 0.00 15.00 6.00 6.00 0.00 18.00 9.00 -
NAPS 1.51 1.58 1.52 1.52 1.49 1.54 1.41 4.67%
Adjusted Per Share Value based on latest NOSH - 737,441
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.59 138.83 99.67 63.90 29.87 146.22 106.40 -58.39%
EPS 2.20 19.35 13.36 7.40 3.53 28.18 15.03 -72.25%
DPS 0.00 14.99 6.00 6.00 0.00 18.00 9.00 -
NAPS 1.511 1.5788 1.5189 1.5192 1.4908 1.5398 1.4098 4.73%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.37 2.23 2.40 2.78 2.54 2.58 3.16 -
P/RPS 8.30 1.61 2.41 4.35 8.51 1.76 2.97 98.52%
P/EPS 107.73 11.52 17.95 37.57 71.95 9.16 21.02 197.55%
EY 0.93 8.68 5.57 2.66 1.39 10.92 4.76 -66.36%
DY 0.00 6.73 2.50 2.16 0.00 6.98 2.85 -
P/NAPS 1.57 1.41 1.58 1.83 1.70 1.68 2.24 -21.11%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 28/02/14 20/11/13 14/08/13 22/05/13 26/02/13 21/11/12 -
Price 2.59 2.24 2.52 2.76 2.61 2.56 3.01 -
P/RPS 9.07 1.61 2.53 4.32 8.74 1.75 2.83 117.53%
P/EPS 117.73 11.57 18.85 37.30 73.94 9.08 20.03 226.04%
EY 0.85 8.64 5.31 2.68 1.35 11.01 4.99 -69.30%
DY 0.00 6.70 2.38 2.17 0.00 7.03 2.99 -
P/NAPS 1.72 1.42 1.66 1.82 1.75 1.66 2.13 -13.29%

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