[STAR] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 183.14%
YoY- 92.54%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 264,220 251,319 220,618 294,106 256,380 299,445 229,976 9.68%
PBT 55,932 41,103 34,991 112,505 43,795 58,557 44,791 15.94%
Tax -12,045 -12,770 -12,153 -18,023 -12,714 -12,899 -15,269 -14.61%
NP 43,887 28,333 22,838 94,482 31,081 45,658 29,522 30.22%
-
NP to SH 44,048 28,539 26,085 97,107 34,296 44,242 32,454 22.56%
-
Tax Rate 21.54% 31.07% 34.73% 16.02% 29.03% 22.03% 34.09% -
Total Cost 220,333 222,986 197,780 199,624 225,299 253,787 200,454 6.50%
-
Net Worth 1,121,490 1,120,911 1,101,038 1,137,222 1,042,184 1,078,352 1,027,586 5.99%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 44,246 - 66,461 - 66,473 - -
Div Payout % - 155.04% - 68.44% - 150.25% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,121,490 1,120,911 1,101,038 1,137,222 1,042,184 1,078,352 1,027,586 5.99%
NOSH 737,822 737,441 738,951 738,456 739,137 738,597 739,271 -0.13%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.61% 11.27% 10.35% 32.13% 12.12% 15.25% 12.84% -
ROE 3.93% 2.55% 2.37% 8.54% 3.29% 4.10% 3.16% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.81 34.08 29.86 39.83 34.69 40.54 31.11 9.82%
EPS 5.97 3.87 3.53 13.15 4.64 5.99 4.39 22.72%
DPS 0.00 6.00 0.00 9.00 0.00 9.00 0.00 -
NAPS 1.52 1.52 1.49 1.54 1.41 1.46 1.39 6.13%
Adjusted Per Share Value based on latest NOSH - 738,456
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.77 34.03 29.87 39.82 34.71 40.54 31.14 9.67%
EPS 5.96 3.86 3.53 13.15 4.64 5.99 4.39 22.58%
DPS 0.00 5.99 0.00 9.00 0.00 9.00 0.00 -
NAPS 1.5185 1.5177 1.4908 1.5398 1.4111 1.4601 1.3913 6.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.40 2.78 2.54 2.58 3.16 3.18 3.28 -
P/RPS 6.70 8.16 8.51 6.48 9.11 7.84 10.54 -26.04%
P/EPS 40.20 71.83 71.95 19.62 68.10 53.09 74.72 -33.82%
EY 2.49 1.39 1.39 5.10 1.47 1.88 1.34 51.08%
DY 0.00 2.16 0.00 3.49 0.00 2.83 0.00 -
P/NAPS 1.58 1.83 1.70 1.68 2.24 2.18 2.36 -23.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 14/08/13 22/05/13 26/02/13 21/11/12 16/08/12 23/05/12 -
Price 2.52 2.76 2.61 2.56 3.01 3.18 3.22 -
P/RPS 7.04 8.10 8.74 6.43 8.68 7.84 10.35 -22.63%
P/EPS 42.21 71.32 73.94 19.47 64.87 53.09 73.35 -30.79%
EY 2.37 1.40 1.35 5.14 1.54 1.88 1.36 44.76%
DY 0.00 2.17 0.00 3.52 0.00 2.83 0.00 -
P/NAPS 1.66 1.82 1.75 1.66 2.13 2.18 2.32 -19.98%

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