[STAR] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
27-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 3.31%
YoY- -10.88%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 450,648 468,857 464,738 456,146 434,780 444,798 428,710 3.38%
PBT 75,716 86,328 86,869 86,960 85,072 121,451 116,510 -24.99%
Tax -15,608 -18,056 -23,064 -23,358 -23,508 -45,565 -43,868 -49.82%
NP 60,108 68,272 63,805 63,602 61,564 75,886 72,642 -11.87%
-
NP to SH 60,108 68,272 63,805 63,602 61,564 75,886 72,642 -11.87%
-
Tax Rate 20.61% 20.92% 26.55% 26.86% 27.63% 37.52% 37.65% -
Total Cost 390,540 400,585 400,933 392,544 373,216 368,912 356,068 6.36%
-
Net Worth 599,254 580,069 558,878 564,676 549,461 532,826 526,755 8.98%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 45,555 - 22,769 - 26,565 - -
Div Payout % - 66.73% - 35.80% - 35.01% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 599,254 580,069 558,878 564,676 549,461 532,826 526,755 8.98%
NOSH 304,190 303,701 151,869 151,794 151,785 151,802 151,802 59.01%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 13.34% 14.56% 13.73% 13.94% 14.16% 17.06% 16.94% -
ROE 10.03% 11.77% 11.42% 11.26% 11.20% 14.24% 13.79% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 148.15 154.38 306.01 300.50 286.44 293.01 282.41 -34.98%
EPS 19.76 22.48 42.01 41.90 40.56 49.99 47.85 -44.57%
DPS 0.00 15.00 0.00 15.00 0.00 17.50 0.00 -
NAPS 1.97 1.91 3.68 3.72 3.62 3.51 3.47 -31.46%
Adjusted Per Share Value based on latest NOSH - 151,803
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 61.02 63.48 62.92 61.76 58.87 60.22 58.05 3.38%
EPS 8.14 9.24 8.64 8.61 8.34 10.27 9.84 -11.88%
DPS 0.00 6.17 0.00 3.08 0.00 3.60 0.00 -
NAPS 0.8114 0.7854 0.7567 0.7646 0.744 0.7214 0.7132 8.98%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 6.85 4.94 9.00 8.60 9.40 10.70 11.00 -
P/RPS 4.62 3.20 2.94 2.86 3.28 3.65 3.90 11.96%
P/EPS 34.67 21.98 21.42 20.53 23.18 21.40 22.99 31.53%
EY 2.88 4.55 4.67 4.87 4.31 4.67 4.35 -24.05%
DY 0.00 3.04 0.00 1.74 0.00 1.64 0.00 -
P/NAPS 3.48 2.59 2.45 2.31 2.60 3.05 3.17 6.42%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 06/05/02 25/02/02 05/11/01 27/07/01 03/05/01 07/03/01 23/10/00 -
Price 6.80 5.45 4.38 8.40 8.75 8.75 12.50 -
P/RPS 4.59 3.53 1.43 2.80 3.05 2.99 4.43 2.39%
P/EPS 34.41 24.24 10.43 20.05 21.57 17.50 26.12 20.19%
EY 2.91 4.12 9.59 4.99 4.64 5.71 3.83 -16.74%
DY 0.00 2.75 0.00 1.79 0.00 2.00 0.00 -
P/NAPS 3.45 2.85 1.19 2.26 2.42 2.49 3.60 -2.79%

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