[STAR] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -73.14%
YoY- -19.62%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 289,173 264,220 251,319 220,618 294,106 256,380 299,445 -2.29%
PBT 60,560 55,932 41,103 34,991 112,505 43,795 58,557 2.26%
Tax -16,202 -12,045 -12,770 -12,153 -18,023 -12,714 -12,899 16.36%
NP 44,358 43,887 28,333 22,838 94,482 31,081 45,658 -1.90%
-
NP to SH 44,204 44,048 28,539 26,085 97,107 34,296 44,242 -0.05%
-
Tax Rate 26.75% 21.54% 31.07% 34.73% 16.02% 29.03% 22.03% -
Total Cost 244,815 220,333 222,986 197,780 199,624 225,299 253,787 -2.36%
-
Net Worth 1,165,982 1,121,490 1,120,911 1,101,038 1,137,222 1,042,184 1,078,352 5.33%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 66,416 - 44,246 - 66,461 - 66,473 -0.05%
Div Payout % 150.25% - 155.04% - 68.44% - 150.25% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,165,982 1,121,490 1,120,911 1,101,038 1,137,222 1,042,184 1,078,352 5.33%
NOSH 737,963 737,822 737,441 738,951 738,456 739,137 738,597 -0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.34% 16.61% 11.27% 10.35% 32.13% 12.12% 15.25% -
ROE 3.79% 3.93% 2.55% 2.37% 8.54% 3.29% 4.10% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 39.19 35.81 34.08 29.86 39.83 34.69 40.54 -2.22%
EPS 5.99 5.97 3.87 3.53 13.15 4.64 5.99 0.00%
DPS 9.00 0.00 6.00 0.00 9.00 0.00 9.00 0.00%
NAPS 1.58 1.52 1.52 1.49 1.54 1.41 1.46 5.39%
Adjusted Per Share Value based on latest NOSH - 738,951
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 39.15 35.77 34.03 29.87 39.82 34.71 40.54 -2.29%
EPS 5.99 5.96 3.86 3.53 13.15 4.64 5.99 0.00%
DPS 8.99 0.00 5.99 0.00 9.00 0.00 9.00 -0.07%
NAPS 1.5787 1.5185 1.5177 1.4908 1.5398 1.4111 1.4601 5.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.23 2.40 2.78 2.54 2.58 3.16 3.18 -
P/RPS 5.69 6.70 8.16 8.51 6.48 9.11 7.84 -19.19%
P/EPS 37.23 40.20 71.83 71.95 19.62 68.10 53.09 -21.01%
EY 2.69 2.49 1.39 1.39 5.10 1.47 1.88 26.89%
DY 4.04 0.00 2.16 0.00 3.49 0.00 2.83 26.70%
P/NAPS 1.41 1.58 1.83 1.70 1.68 2.24 2.18 -25.15%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 20/11/13 14/08/13 22/05/13 26/02/13 21/11/12 16/08/12 -
Price 2.24 2.52 2.76 2.61 2.56 3.01 3.18 -
P/RPS 5.72 7.04 8.10 8.74 6.43 8.68 7.84 -18.90%
P/EPS 37.40 42.21 71.32 73.94 19.47 64.87 53.09 -20.77%
EY 2.67 2.37 1.40 1.35 5.14 1.54 1.88 26.26%
DY 4.02 0.00 2.17 0.00 3.52 0.00 2.83 26.28%
P/NAPS 1.42 1.66 1.82 1.75 1.66 2.13 2.18 -24.79%

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