[STAR] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -35.65%
YoY- -19.41%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 294,106 256,380 299,445 229,976 301,346 244,042 294,254 -0.03%
PBT 112,505 43,795 58,557 44,791 67,167 52,718 75,727 30.04%
Tax -18,023 -12,714 -12,899 -15,269 -15,478 -14,965 -17,907 0.42%
NP 94,482 31,081 45,658 29,522 51,689 37,753 57,820 38.52%
-
NP to SH 97,107 34,296 44,242 32,454 50,435 40,706 55,254 45.38%
-
Tax Rate 16.02% 29.03% 22.03% 34.09% 23.04% 28.39% 23.65% -
Total Cost 199,624 225,299 253,787 200,454 249,657 206,289 236,434 -10.62%
-
Net Worth 1,137,222 1,042,184 1,078,352 1,027,586 1,063,344 1,019,496 1,041,552 6.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 66,461 - 66,473 - 66,459 - 66,482 -0.02%
Div Payout % 68.44% - 150.25% - 131.77% - 120.32% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,137,222 1,042,184 1,078,352 1,027,586 1,063,344 1,019,496 1,041,552 6.00%
NOSH 738,456 739,137 738,597 739,271 738,433 738,765 738,689 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 32.13% 12.12% 15.25% 12.84% 17.15% 15.47% 19.65% -
ROE 8.54% 3.29% 4.10% 3.16% 4.74% 3.99% 5.30% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.83 34.69 40.54 31.11 40.81 33.03 39.83 0.00%
EPS 13.15 4.64 5.99 4.39 6.83 5.51 7.48 45.41%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 9.00 0.00%
NAPS 1.54 1.41 1.46 1.39 1.44 1.38 1.41 6.02%
Adjusted Per Share Value based on latest NOSH - 739,271
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.82 34.71 40.54 31.14 40.80 33.04 39.84 -0.03%
EPS 13.15 4.64 5.99 4.39 6.83 5.51 7.48 45.41%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 9.00 0.00%
NAPS 1.5398 1.4111 1.4601 1.3913 1.4397 1.3804 1.4102 6.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.58 3.16 3.18 3.28 3.15 3.15 3.40 -
P/RPS 6.48 9.11 7.84 10.54 7.72 9.54 8.54 -16.73%
P/EPS 19.62 68.10 53.09 74.72 46.12 57.17 45.45 -42.73%
EY 5.10 1.47 1.88 1.34 2.17 1.75 2.20 74.71%
DY 3.49 0.00 2.83 0.00 2.86 0.00 2.65 20.04%
P/NAPS 1.68 2.24 2.18 2.36 2.19 2.28 2.41 -21.29%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 21/11/12 16/08/12 23/05/12 27/02/12 23/11/11 18/08/11 -
Price 2.56 3.01 3.18 3.22 3.26 3.17 3.35 -
P/RPS 6.43 8.68 7.84 10.35 7.99 9.60 8.41 -16.31%
P/EPS 19.47 64.87 53.09 73.35 47.73 57.53 44.79 -42.47%
EY 5.14 1.54 1.88 1.36 2.10 1.74 2.23 74.04%
DY 3.52 0.00 2.83 0.00 2.76 0.00 2.69 19.53%
P/NAPS 1.66 2.13 2.18 2.32 2.26 2.30 2.38 -21.26%

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