[STAR] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -78.23%
YoY- 6.46%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,067,668 766,322 522,280 228,026 1,061,700 764,791 526,327 60.03%
PBT 250,531 183,364 130,646 54,919 258,807 183,636 125,768 58.11%
Tax -65,219 -49,741 -34,776 -16,869 -68,639 -50,089 -35,396 50.12%
NP 185,312 133,623 95,870 38,050 190,168 133,547 90,372 61.19%
-
NP to SH 186,665 136,230 95,524 40,270 184,941 130,887 87,909 64.97%
-
Tax Rate 26.03% 27.13% 26.62% 30.72% 26.52% 27.28% 28.14% -
Total Cost 882,356 632,699 426,410 189,976 871,532 631,244 435,955 59.80%
-
Net Worth 1,063,281 1,018,956 1,040,872 982,735 1,011,857 1,255,688 1,270,617 -11.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 132,910 66,453 66,438 - 532,517 77,557 77,566 43.05%
Div Payout % 71.20% 48.78% 69.55% - 287.94% 59.26% 88.24% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,063,281 1,018,956 1,040,872 982,735 1,011,857 1,255,688 1,270,617 -11.16%
NOSH 738,390 738,373 738,207 738,899 738,582 738,639 738,731 -0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.36% 17.44% 18.36% 16.69% 17.91% 17.46% 17.17% -
ROE 17.56% 13.37% 9.18% 4.10% 18.28% 10.42% 6.92% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 144.59 103.79 70.75 30.86 143.75 103.54 71.25 60.08%
EPS 25.28 18.45 12.94 5.45 25.04 17.72 11.90 65.02%
DPS 18.00 9.00 9.00 0.00 72.10 10.50 10.50 43.09%
NAPS 1.44 1.38 1.41 1.33 1.37 1.70 1.72 -11.14%
Adjusted Per Share Value based on latest NOSH - 738,899
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 144.56 103.76 70.72 30.87 143.75 103.55 71.26 60.04%
EPS 25.27 18.45 12.93 5.45 25.04 17.72 11.90 64.98%
DPS 18.00 9.00 9.00 0.00 72.10 10.50 10.50 43.09%
NAPS 1.4397 1.3796 1.4093 1.3306 1.37 1.7002 1.7204 -11.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.15 3.15 3.40 3.50 3.31 3.60 3.45 -
P/RPS 2.18 3.04 4.81 11.34 2.30 3.48 4.84 -41.15%
P/EPS 12.46 17.07 26.28 64.22 13.22 20.32 28.99 -42.95%
EY 8.03 5.86 3.81 1.56 7.56 4.92 3.45 75.35%
DY 5.71 2.86 2.65 0.00 21.78 2.92 3.04 52.05%
P/NAPS 2.19 2.28 2.41 2.63 2.42 2.12 2.01 5.86%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 18/08/11 26/05/11 23/02/11 11/11/10 17/08/10 -
Price 3.26 3.17 3.35 3.35 3.46 3.48 3.56 -
P/RPS 2.25 3.05 4.73 10.86 2.41 3.36 5.00 -41.19%
P/EPS 12.90 17.18 25.89 61.47 13.82 19.64 29.92 -42.84%
EY 7.75 5.82 3.86 1.63 7.24 5.09 3.34 74.99%
DY 5.52 2.84 2.69 0.00 20.84 3.02 2.95 51.67%
P/NAPS 2.26 2.30 2.38 2.52 2.53 2.05 2.07 6.01%

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