[STAR] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -37.36%
YoY- -51.4%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 254,506 266,311 217,434 280,888 247,184 274,525 211,140 13.24%
PBT 29,202 42,926 37,600 32,300 46,689 52,781 21,651 22.05%
Tax -7,878 -9,612 -13,680 -8,090 -13,415 -13,695 -6,188 17.44%
NP 21,324 33,314 23,920 24,210 33,274 39,086 15,463 23.86%
-
NP to SH 23,639 33,292 26,547 21,482 34,296 39,379 16,259 28.30%
-
Tax Rate 26.98% 22.39% 36.38% 25.05% 28.73% 25.95% 28.58% -
Total Cost 233,182 232,997 193,514 256,678 213,910 235,439 195,677 12.38%
-
Net Worth 1,108,078 1,136,799 1,106,125 1,144,230 1,121,073 1,150,397 1,115,958 -0.47%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 66,436 - 66,439 - 66,369 - -
Div Payout % - 199.56% - 309.28% - 168.54% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,108,078 1,136,799 1,106,125 1,144,230 1,121,073 1,150,397 1,115,958 -0.47%
NOSH 738,718 738,181 737,416 738,213 737,548 737,434 739,045 -0.02%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.38% 12.51% 11.00% 8.62% 13.46% 14.24% 7.32% -
ROE 2.13% 2.93% 2.40% 1.88% 3.06% 3.42% 1.46% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 34.45 36.08 29.49 38.05 33.51 37.23 28.57 13.27%
EPS 3.20 4.51 3.60 2.91 4.65 5.34 2.20 28.34%
DPS 0.00 9.00 0.00 9.00 0.00 9.00 0.00 -
NAPS 1.50 1.54 1.50 1.55 1.52 1.56 1.51 -0.44%
Adjusted Per Share Value based on latest NOSH - 738,213
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 34.46 36.06 29.44 38.03 33.47 37.17 28.59 13.24%
EPS 3.20 4.51 3.59 2.91 4.64 5.33 2.20 28.34%
DPS 0.00 9.00 0.00 9.00 0.00 8.99 0.00 -
NAPS 1.5003 1.5392 1.4977 1.5493 1.5179 1.5576 1.511 -0.47%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.44 2.47 2.45 2.31 2.56 2.66 2.37 -
P/RPS 7.08 6.85 8.31 6.07 7.64 7.15 8.30 -10.04%
P/EPS 76.25 54.77 68.06 79.38 55.05 49.81 107.73 -20.56%
EY 1.31 1.83 1.47 1.26 1.82 2.01 0.93 25.63%
DY 0.00 3.64 0.00 3.90 0.00 3.38 0.00 -
P/NAPS 1.63 1.60 1.63 1.49 1.68 1.71 1.57 2.52%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 16/11/15 18/08/15 19/05/15 27/02/15 19/11/14 18/08/14 21/05/14 -
Price 2.40 2.41 2.41 2.50 2.30 2.60 2.59 -
P/RPS 6.97 6.68 8.17 6.57 6.86 6.98 9.07 -16.08%
P/EPS 75.00 53.44 66.94 85.91 49.46 48.69 117.73 -25.94%
EY 1.33 1.87 1.49 1.16 2.02 2.05 0.85 34.74%
DY 0.00 3.73 0.00 3.60 0.00 3.46 0.00 -
P/NAPS 1.60 1.56 1.61 1.61 1.51 1.67 1.72 -4.70%

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