[STAR] QoQ Cumulative 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- 80.64%
YoY- -11.1%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 485,665 211,140 1,025,330 736,157 471,937 220,618 1,079,907 -41.38%
PBT 74,432 21,651 192,586 132,026 76,094 34,991 259,648 -56.62%
Tax -19,883 -6,188 -53,170 -36,968 -24,923 -12,153 -58,906 -51.61%
NP 54,549 15,463 139,416 95,058 51,171 22,838 200,742 -58.14%
-
NP to SH 55,638 16,259 142,876 98,672 54,624 26,085 208,099 -58.59%
-
Tax Rate 26.71% 28.58% 27.61% 28.00% 32.75% 34.73% 22.69% -
Total Cost 431,116 195,677 885,914 641,099 420,766 197,780 879,165 -37.89%
-
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 66,411 - 110,699 44,280 44,289 - 132,923 -37.11%
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 4.83% 1.46% 12.25% 8.80% 4.87% 2.37% 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 65.82 28.57 138.93 99.75 63.93 29.86 146.24 -41.35%
EPS 7.54 2.20 19.36 13.37 7.40 3.53 28.18 -58.57%
DPS 9.00 0.00 15.00 6.00 6.00 0.00 18.00 -37.08%
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 65.76 28.59 138.83 99.67 63.90 29.87 146.22 -41.38%
EPS 7.53 2.20 19.35 13.36 7.40 3.53 28.18 -58.61%
DPS 8.99 0.00 14.99 6.00 6.00 0.00 18.00 -37.13%
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 4.04 8.30 1.61 2.41 4.35 8.51 1.76 74.27%
P/EPS 35.28 107.73 11.52 17.95 37.57 71.95 9.16 146.31%
EY 2.83 0.93 8.68 5.57 2.66 1.39 10.92 -59.45%
DY 3.38 0.00 6.73 2.50 2.16 0.00 6.98 -38.41%
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 3.95 9.07 1.61 2.53 4.32 8.74 1.75 72.32%
P/EPS 34.48 117.73 11.57 18.85 37.30 73.94 9.08 143.99%
EY 2.90 0.85 8.64 5.31 2.68 1.35 11.01 -59.00%
DY 3.46 0.00 6.70 2.38 2.17 0.00 7.03 -37.74%
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