[STAR] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 36.32%
YoY- -19.93%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 220,618 294,106 256,380 299,445 229,976 301,346 244,042 -6.50%
PBT 34,991 112,505 43,795 58,557 44,791 67,167 52,718 -23.89%
Tax -12,153 -18,023 -12,714 -12,899 -15,269 -15,478 -14,965 -12.94%
NP 22,838 94,482 31,081 45,658 29,522 51,689 37,753 -28.45%
-
NP to SH 26,085 97,107 34,296 44,242 32,454 50,435 40,706 -25.65%
-
Tax Rate 34.73% 16.02% 29.03% 22.03% 34.09% 23.04% 28.39% -
Total Cost 197,780 199,624 225,299 253,787 200,454 249,657 206,289 -2.76%
-
Net Worth 1,101,038 1,137,222 1,042,184 1,078,352 1,027,586 1,063,344 1,019,496 5.25%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 66,461 - 66,473 - 66,459 - -
Div Payout % - 68.44% - 150.25% - 131.77% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,101,038 1,137,222 1,042,184 1,078,352 1,027,586 1,063,344 1,019,496 5.25%
NOSH 738,951 738,456 739,137 738,597 739,271 738,433 738,765 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.35% 32.13% 12.12% 15.25% 12.84% 17.15% 15.47% -
ROE 2.37% 8.54% 3.29% 4.10% 3.16% 4.74% 3.99% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.86 39.83 34.69 40.54 31.11 40.81 33.03 -6.49%
EPS 3.53 13.15 4.64 5.99 4.39 6.83 5.51 -25.66%
DPS 0.00 9.00 0.00 9.00 0.00 9.00 0.00 -
NAPS 1.49 1.54 1.41 1.46 1.39 1.44 1.38 5.24%
Adjusted Per Share Value based on latest NOSH - 738,597
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.87 39.82 34.71 40.54 31.14 40.80 33.04 -6.49%
EPS 3.53 13.15 4.64 5.99 4.39 6.83 5.51 -25.66%
DPS 0.00 9.00 0.00 9.00 0.00 9.00 0.00 -
NAPS 1.4908 1.5398 1.4111 1.4601 1.3913 1.4397 1.3804 5.25%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.54 2.58 3.16 3.18 3.28 3.15 3.15 -
P/RPS 8.51 6.48 9.11 7.84 10.54 7.72 9.54 -7.32%
P/EPS 71.95 19.62 68.10 53.09 74.72 46.12 57.17 16.55%
EY 1.39 5.10 1.47 1.88 1.34 2.17 1.75 -14.22%
DY 0.00 3.49 0.00 2.83 0.00 2.86 0.00 -
P/NAPS 1.70 1.68 2.24 2.18 2.36 2.19 2.28 -17.75%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 21/11/12 16/08/12 23/05/12 27/02/12 23/11/11 -
Price 2.61 2.56 3.01 3.18 3.22 3.26 3.17 -
P/RPS 8.74 6.43 8.68 7.84 10.35 7.99 9.60 -6.05%
P/EPS 73.94 19.47 64.87 53.09 73.35 47.73 57.53 18.19%
EY 1.35 5.14 1.54 1.88 1.36 2.10 1.74 -15.55%
DY 0.00 3.52 0.00 2.83 0.00 2.76 0.00 -
P/NAPS 1.75 1.66 2.13 2.18 2.32 2.26 2.30 -16.64%

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