[STAR] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -22.48%
YoY- -15.75%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 254,506 247,184 264,220 256,380 244,042 238,464 243,811 0.71%
PBT 29,202 46,689 55,932 43,795 52,718 57,868 46,553 -7.47%
Tax -7,878 -13,415 -12,045 -12,714 -14,965 -14,693 -12,974 -7.97%
NP 21,324 33,274 43,887 31,081 37,753 43,175 33,579 -7.28%
-
NP to SH 23,639 34,296 44,048 34,296 40,706 42,978 32,613 -5.21%
-
Tax Rate 26.98% 28.73% 21.54% 29.03% 28.39% 25.39% 27.87% -
Total Cost 233,182 213,910 220,333 225,299 206,289 195,289 210,232 1.74%
-
Net Worth 1,108,078 1,121,073 1,121,490 1,042,184 1,019,496 1,255,371 1,187,939 -1.15%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,108,078 1,121,073 1,121,490 1,042,184 1,019,496 1,255,371 1,187,939 -1.15%
NOSH 738,718 737,548 737,822 739,137 738,765 738,453 737,850 0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.38% 13.46% 16.61% 12.12% 15.47% 18.11% 13.77% -
ROE 2.13% 3.06% 3.93% 3.29% 3.99% 3.42% 2.75% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 34.45 33.51 35.81 34.69 33.03 32.29 33.04 0.69%
EPS 3.20 4.65 5.97 4.64 5.51 5.82 4.42 -5.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.52 1.52 1.41 1.38 1.70 1.61 -1.17%
Adjusted Per Share Value based on latest NOSH - 739,137
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 34.46 33.47 35.77 34.71 33.04 32.29 33.01 0.71%
EPS 3.20 4.64 5.96 4.64 5.51 5.82 4.42 -5.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5003 1.5179 1.5185 1.4111 1.3804 1.6997 1.6084 -1.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.44 2.56 2.40 3.16 3.15 3.60 3.23 -
P/RPS 7.08 7.64 6.70 9.11 9.54 11.15 9.78 -5.23%
P/EPS 76.25 55.05 40.20 68.10 57.17 61.86 73.08 0.70%
EY 1.31 1.82 2.49 1.47 1.75 1.62 1.37 -0.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.68 1.58 2.24 2.28 2.12 2.01 -3.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/11/15 19/11/14 20/11/13 21/11/12 23/11/11 11/11/10 05/11/09 -
Price 2.40 2.30 2.52 3.01 3.17 3.48 3.34 -
P/RPS 6.97 6.86 7.04 8.68 9.60 10.78 10.11 -6.00%
P/EPS 75.00 49.46 42.21 64.87 57.53 59.79 75.57 -0.12%
EY 1.33 2.02 2.37 1.54 1.74 1.67 1.32 0.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.51 1.66 2.13 2.30 2.05 2.07 -4.19%

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