[STAR] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -22.48%
YoY- -15.75%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 251,319 220,618 294,106 256,380 299,445 229,976 301,346 -11.40%
PBT 41,103 34,991 112,505 43,795 58,557 44,791 67,167 -27.94%
Tax -12,770 -12,153 -18,023 -12,714 -12,899 -15,269 -15,478 -12.04%
NP 28,333 22,838 94,482 31,081 45,658 29,522 51,689 -33.04%
-
NP to SH 28,539 26,085 97,107 34,296 44,242 32,454 50,435 -31.61%
-
Tax Rate 31.07% 34.73% 16.02% 29.03% 22.03% 34.09% 23.04% -
Total Cost 222,986 197,780 199,624 225,299 253,787 200,454 249,657 -7.26%
-
Net Worth 1,120,911 1,101,038 1,137,222 1,042,184 1,078,352 1,027,586 1,063,344 3.58%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 44,246 - 66,461 - 66,473 - 66,459 -23.77%
Div Payout % 155.04% - 68.44% - 150.25% - 131.77% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,120,911 1,101,038 1,137,222 1,042,184 1,078,352 1,027,586 1,063,344 3.58%
NOSH 737,441 738,951 738,456 739,137 738,597 739,271 738,433 -0.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.27% 10.35% 32.13% 12.12% 15.25% 12.84% 17.15% -
ROE 2.55% 2.37% 8.54% 3.29% 4.10% 3.16% 4.74% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 34.08 29.86 39.83 34.69 40.54 31.11 40.81 -11.33%
EPS 3.87 3.53 13.15 4.64 5.99 4.39 6.83 -31.54%
DPS 6.00 0.00 9.00 0.00 9.00 0.00 9.00 -23.70%
NAPS 1.52 1.49 1.54 1.41 1.46 1.39 1.44 3.67%
Adjusted Per Share Value based on latest NOSH - 739,137
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 34.03 29.87 39.82 34.71 40.54 31.14 40.80 -11.40%
EPS 3.86 3.53 13.15 4.64 5.99 4.39 6.83 -31.66%
DPS 5.99 0.00 9.00 0.00 9.00 0.00 9.00 -23.78%
NAPS 1.5177 1.4908 1.5398 1.4111 1.4601 1.3913 1.4397 3.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.78 2.54 2.58 3.16 3.18 3.28 3.15 -
P/RPS 8.16 8.51 6.48 9.11 7.84 10.54 7.72 3.76%
P/EPS 71.83 71.95 19.62 68.10 53.09 74.72 46.12 34.39%
EY 1.39 1.39 5.10 1.47 1.88 1.34 2.17 -25.71%
DY 2.16 0.00 3.49 0.00 2.83 0.00 2.86 -17.08%
P/NAPS 1.83 1.70 1.68 2.24 2.18 2.36 2.19 -11.29%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 14/08/13 22/05/13 26/02/13 21/11/12 16/08/12 23/05/12 27/02/12 -
Price 2.76 2.61 2.56 3.01 3.18 3.22 3.26 -
P/RPS 8.10 8.74 6.43 8.68 7.84 10.35 7.99 0.91%
P/EPS 71.32 73.94 19.47 64.87 53.09 73.35 47.73 30.73%
EY 1.40 1.35 5.14 1.54 1.88 1.36 2.10 -23.70%
DY 2.17 0.00 3.52 0.00 2.83 0.00 2.76 -14.82%
P/NAPS 1.82 1.75 1.66 2.13 2.18 2.32 2.26 -13.45%

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