[STAR] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 37.21%
YoY- 10.32%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 229,976 301,346 244,042 294,254 228,026 296,909 238,464 -2.38%
PBT 44,791 67,167 52,718 75,727 54,919 75,171 57,868 -15.68%
Tax -15,269 -15,478 -14,965 -17,907 -16,869 -18,550 -14,693 2.59%
NP 29,522 51,689 37,753 57,820 38,050 56,621 43,175 -22.36%
-
NP to SH 32,454 50,435 40,706 55,254 40,270 54,054 42,978 -17.06%
-
Tax Rate 34.09% 23.04% 28.39% 23.65% 30.72% 24.68% 25.39% -
Total Cost 200,454 249,657 206,289 236,434 189,976 240,288 195,289 1.75%
-
Net Worth 1,027,586 1,063,344 1,019,496 1,041,552 982,735 1,011,666 1,255,371 -12.48%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 66,459 - 66,482 - 66,459 - -
Div Payout % - 131.77% - 120.32% - 122.95% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,027,586 1,063,344 1,019,496 1,041,552 982,735 1,011,666 1,255,371 -12.48%
NOSH 739,271 738,433 738,765 738,689 738,899 738,442 738,453 0.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.84% 17.15% 15.47% 19.65% 16.69% 19.07% 18.11% -
ROE 3.16% 4.74% 3.99% 5.30% 4.10% 5.34% 3.42% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 31.11 40.81 33.03 39.83 30.86 40.21 32.29 -2.44%
EPS 4.39 6.83 5.51 7.48 5.45 7.32 5.82 -17.12%
DPS 0.00 9.00 0.00 9.00 0.00 9.00 0.00 -
NAPS 1.39 1.44 1.38 1.41 1.33 1.37 1.70 -12.54%
Adjusted Per Share Value based on latest NOSH - 738,689
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 31.14 40.80 33.04 39.84 30.87 40.20 32.29 -2.38%
EPS 4.39 6.83 5.51 7.48 5.45 7.32 5.82 -17.12%
DPS 0.00 9.00 0.00 9.00 0.00 9.00 0.00 -
NAPS 1.3913 1.4397 1.3804 1.4102 1.3306 1.3698 1.6997 -12.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.28 3.15 3.15 3.40 3.50 3.31 3.60 -
P/RPS 10.54 7.72 9.54 8.54 11.34 8.23 11.15 -3.67%
P/EPS 74.72 46.12 57.17 45.45 64.22 45.22 61.86 13.40%
EY 1.34 2.17 1.75 2.20 1.56 2.21 1.62 -11.87%
DY 0.00 2.86 0.00 2.65 0.00 2.72 0.00 -
P/NAPS 2.36 2.19 2.28 2.41 2.63 2.42 2.12 7.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 27/02/12 23/11/11 18/08/11 26/05/11 23/02/11 11/11/10 -
Price 3.22 3.26 3.17 3.35 3.35 3.46 3.48 -
P/RPS 10.35 7.99 9.60 8.41 10.86 8.61 10.78 -2.67%
P/EPS 73.35 47.73 57.53 44.79 61.47 47.27 59.79 14.58%
EY 1.36 2.10 1.74 2.23 1.63 2.12 1.67 -12.78%
DY 0.00 2.76 0.00 2.69 0.00 2.60 0.00 -
P/NAPS 2.32 2.26 2.30 2.38 2.52 2.53 2.05 8.59%

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