[STAR] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
04-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 10.62%
YoY- 9.35%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 642,136 605,167 580,082 548,794 526,668 521,350 509,693 16.63%
PBT 147,912 137,080 120,732 103,384 94,736 102,876 96,621 32.79%
Tax -22,720 -16,917 -25,774 -21,280 -20,512 -25,307 -20,242 7.99%
NP 125,192 120,163 94,957 82,104 74,224 77,569 76,378 38.97%
-
NP to SH 125,192 120,163 94,957 82,104 74,224 77,569 76,378 38.97%
-
Tax Rate 15.36% 12.34% 21.35% 20.58% 21.65% 24.60% 20.95% -
Total Cost 516,944 485,004 485,125 466,690 452,444 443,781 433,314 12.47%
-
Net Worth 716,651 712,959 677,967 661,826 630,966 635,609 610,252 11.29%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 78,867 41,849 62,436 - 61,709 30,665 -
Div Payout % - 65.63% 44.07% 76.05% - 79.55% 40.15% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 716,651 712,959 677,967 661,826 630,966 635,609 610,252 11.29%
NOSH 317,102 315,468 313,873 312,182 310,820 308,548 306,659 2.25%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 19.50% 19.86% 16.37% 14.96% 14.09% 14.88% 14.99% -
ROE 17.47% 16.85% 14.01% 12.41% 11.76% 12.20% 12.52% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 202.50 191.83 184.81 175.79 169.44 168.97 166.21 14.05%
EPS 39.48 38.09 30.25 26.30 23.88 25.14 24.91 35.89%
DPS 0.00 25.00 13.33 20.00 0.00 20.00 10.00 -
NAPS 2.26 2.26 2.16 2.12 2.03 2.06 1.99 8.84%
Adjusted Per Share Value based on latest NOSH - 312,011
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 86.94 81.94 78.54 74.31 71.31 70.59 69.01 16.63%
EPS 16.95 16.27 12.86 11.12 10.05 10.50 10.34 38.98%
DPS 0.00 10.68 5.67 8.45 0.00 8.36 4.15 -
NAPS 0.9703 0.9653 0.918 0.8961 0.8543 0.8606 0.8263 11.29%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 6.40 6.20 6.00 6.20 5.95 6.00 5.95 -
P/RPS 3.16 3.23 3.25 3.53 3.51 3.55 3.58 -7.97%
P/EPS 16.21 16.28 19.83 23.57 24.92 23.87 23.89 -22.76%
EY 6.17 6.14 5.04 4.24 4.01 4.19 4.19 29.40%
DY 0.00 4.03 2.22 3.23 0.00 3.33 1.68 -
P/NAPS 2.83 2.74 2.78 2.92 2.93 2.91 2.99 -3.59%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 17/02/04 03/11/03 04/08/03 30/04/03 17/02/03 11/11/02 -
Price 6.40 6.65 6.10 6.30 6.10 6.00 5.95 -
P/RPS 3.16 3.47 3.30 3.58 3.60 3.55 3.58 -7.97%
P/EPS 16.21 17.46 20.16 23.95 25.54 23.87 23.89 -22.76%
EY 6.17 5.73 4.96 4.17 3.91 4.19 4.19 29.40%
DY 0.00 3.76 2.19 3.17 0.00 3.33 1.68 -
P/NAPS 2.83 2.94 2.82 2.97 3.00 2.91 2.99 -3.59%

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