[STAR] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -88.62%
YoY- -37.67%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,013,737 732,849 485,665 211,140 1,025,330 736,157 471,937 66.24%
PBT 153,421 121,121 74,432 21,651 192,586 132,026 76,094 59.39%
Tax -41,388 -33,298 -19,883 -6,188 -53,170 -36,968 -24,923 40.10%
NP 112,033 87,823 54,549 15,463 139,416 95,058 51,171 68.36%
-
NP to SH 111,416 89,934 55,638 16,259 142,876 98,672 54,624 60.62%
-
Tax Rate 26.98% 27.49% 26.71% 28.58% 27.61% 28.00% 32.75% -
Total Cost 901,704 645,026 431,116 195,677 885,914 641,099 420,766 65.98%
-
Net Worth 1,143,674 1,121,408 1,151,130 1,115,958 1,166,033 1,121,775 1,122,006 1.27%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 132,813 66,399 66,411 - 110,699 44,280 44,289 107.53%
Div Payout % 119.21% 73.83% 119.36% - 77.48% 44.88% 81.08% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,143,674 1,121,408 1,151,130 1,115,958 1,166,033 1,121,775 1,122,006 1.27%
NOSH 737,854 737,768 737,904 739,045 737,995 738,010 738,162 -0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.05% 11.98% 11.23% 7.32% 13.60% 12.91% 10.84% -
ROE 9.74% 8.02% 4.83% 1.46% 12.25% 8.80% 4.87% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 137.39 99.33 65.82 28.57 138.93 99.75 63.93 66.30%
EPS 15.10 12.19 7.54 2.20 19.36 13.37 7.40 60.66%
DPS 18.00 9.00 9.00 0.00 15.00 6.00 6.00 107.59%
NAPS 1.55 1.52 1.56 1.51 1.58 1.52 1.52 1.30%
Adjusted Per Share Value based on latest NOSH - 739,045
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 137.26 99.23 65.76 28.59 138.83 99.67 63.90 66.24%
EPS 15.09 12.18 7.53 2.20 19.35 13.36 7.40 60.59%
DPS 17.98 8.99 8.99 0.00 14.99 6.00 6.00 107.43%
NAPS 1.5485 1.5184 1.5586 1.511 1.5788 1.5189 1.5192 1.27%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.31 2.56 2.66 2.37 2.23 2.40 2.78 -
P/RPS 1.68 2.58 4.04 8.30 1.61 2.41 4.35 -46.87%
P/EPS 15.30 21.00 35.28 107.73 11.52 17.95 37.57 -44.96%
EY 6.54 4.76 2.83 0.93 8.68 5.57 2.66 81.86%
DY 7.79 3.52 3.38 0.00 6.73 2.50 2.16 134.62%
P/NAPS 1.49 1.68 1.71 1.57 1.41 1.58 1.83 -12.77%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 19/11/14 18/08/14 21/05/14 28/02/14 20/11/13 14/08/13 -
Price 2.50 2.30 2.60 2.59 2.24 2.52 2.76 -
P/RPS 1.82 2.32 3.95 9.07 1.61 2.53 4.32 -43.71%
P/EPS 16.56 18.87 34.48 117.73 11.57 18.85 37.30 -41.71%
EY 6.04 5.30 2.90 0.85 8.64 5.31 2.68 71.64%
DY 7.20 3.91 3.46 0.00 6.70 2.38 2.17 121.97%
P/NAPS 1.61 1.51 1.67 1.72 1.42 1.66 1.82 -7.82%

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