[STAR] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -25.5%
YoY- 6.46%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 301,346 244,042 294,254 228,026 296,909 238,464 295,741 1.25%
PBT 67,167 52,718 75,727 54,919 75,171 57,868 72,266 -4.74%
Tax -15,478 -14,965 -17,907 -16,869 -18,550 -14,693 -20,234 -16.31%
NP 51,689 37,753 57,820 38,050 56,621 43,175 52,032 -0.43%
-
NP to SH 50,435 40,706 55,254 40,270 54,054 42,978 50,084 0.46%
-
Tax Rate 23.04% 28.39% 23.65% 30.72% 24.68% 25.39% 28.00% -
Total Cost 249,657 206,289 236,434 189,976 240,288 195,289 243,709 1.61%
-
Net Worth 1,063,344 1,019,496 1,041,552 982,735 1,011,666 1,255,371 1,270,567 -11.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 66,459 - 66,482 - 66,459 - 77,563 -9.76%
Div Payout % 131.77% - 120.32% - 122.95% - 154.87% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,063,344 1,019,496 1,041,552 982,735 1,011,666 1,255,371 1,270,567 -11.16%
NOSH 738,433 738,765 738,689 738,899 738,442 738,453 738,702 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.15% 15.47% 19.65% 16.69% 19.07% 18.11% 17.59% -
ROE 4.74% 3.99% 5.30% 4.10% 5.34% 3.42% 3.94% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.81 33.03 39.83 30.86 40.21 32.29 40.04 1.27%
EPS 6.83 5.51 7.48 5.45 7.32 5.82 6.78 0.48%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 10.50 -9.74%
NAPS 1.44 1.38 1.41 1.33 1.37 1.70 1.72 -11.14%
Adjusted Per Share Value based on latest NOSH - 738,899
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.80 33.04 39.84 30.87 40.20 32.29 40.04 1.25%
EPS 6.83 5.51 7.48 5.45 7.32 5.82 6.78 0.48%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 10.50 -9.74%
NAPS 1.4397 1.3804 1.4102 1.3306 1.3698 1.6997 1.7203 -11.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.15 3.15 3.40 3.50 3.31 3.60 3.45 -
P/RPS 7.72 9.54 8.54 11.34 8.23 11.15 8.62 -7.06%
P/EPS 46.12 57.17 45.45 64.22 45.22 61.86 50.88 -6.32%
EY 2.17 1.75 2.20 1.56 2.21 1.62 1.97 6.63%
DY 2.86 0.00 2.65 0.00 2.72 0.00 3.04 -3.97%
P/NAPS 2.19 2.28 2.41 2.63 2.42 2.12 2.01 5.86%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 18/08/11 26/05/11 23/02/11 11/11/10 17/08/10 -
Price 3.26 3.17 3.35 3.35 3.46 3.48 3.56 -
P/RPS 7.99 9.60 8.41 10.86 8.61 10.78 8.89 -6.85%
P/EPS 47.73 57.53 44.79 61.47 47.27 59.79 52.51 -6.14%
EY 2.10 1.74 2.23 1.63 2.12 1.67 1.90 6.88%
DY 2.76 0.00 2.69 0.00 2.60 0.00 2.95 -4.32%
P/NAPS 2.26 2.30 2.38 2.52 2.53 2.05 2.07 6.01%

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