[STAR] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 16.2%
YoY- 71.95%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 912,104 1,061,700 1,019,721 1,052,654 922,344 973,921 879,173 2.48%
PBT 219,676 258,807 244,848 251,536 214,008 197,155 159,057 24.04%
Tax -67,476 -68,639 -66,785 -70,792 -60,648 -47,522 -44,088 32.84%
NP 152,200 190,168 178,062 180,744 153,360 149,633 114,969 20.58%
-
NP to SH 161,080 184,941 174,516 175,818 151,300 144,711 111,650 27.70%
-
Tax Rate 30.72% 26.52% 27.28% 28.14% 28.34% 24.10% 27.72% -
Total Cost 759,904 871,532 841,658 871,910 768,984 824,288 764,204 -0.37%
-
Net Worth 982,735 1,011,857 1,255,688 1,270,617 1,226,357 1,255,794 1,188,872 -11.93%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 532,517 103,409 155,133 - 155,127 103,380 -
Div Payout % - 287.94% 59.26% 88.24% - 107.20% 92.59% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 982,735 1,011,857 1,255,688 1,270,617 1,226,357 1,255,794 1,188,872 -11.93%
NOSH 738,899 738,582 738,640 738,731 738,769 738,702 738,430 0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 16.69% 17.91% 17.46% 17.17% 16.63% 15.36% 13.08% -
ROE 16.39% 18.28% 13.90% 13.84% 12.34% 11.52% 9.39% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 123.44 143.75 138.05 142.49 124.85 131.84 119.06 2.44%
EPS 21.80 25.04 23.63 23.80 20.48 19.59 15.12 27.65%
DPS 0.00 72.10 14.00 21.00 0.00 21.00 14.00 -
NAPS 1.33 1.37 1.70 1.72 1.66 1.70 1.61 -11.96%
Adjusted Per Share Value based on latest NOSH - 738,702
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 123.50 143.75 138.07 142.53 124.88 131.87 119.04 2.48%
EPS 21.81 25.04 23.63 23.81 20.49 19.59 15.12 27.69%
DPS 0.00 72.10 14.00 21.00 0.00 21.00 14.00 -
NAPS 1.3306 1.37 1.7002 1.7204 1.6605 1.7003 1.6097 -11.93%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.50 3.31 3.60 3.45 3.40 3.18 3.23 -
P/RPS 2.84 2.30 2.61 2.42 2.72 2.41 2.71 3.17%
P/EPS 16.06 13.22 15.24 14.50 16.60 16.23 21.36 -17.32%
EY 6.23 7.56 6.56 6.90 6.02 6.16 4.68 21.03%
DY 0.00 21.78 3.89 6.09 0.00 6.60 4.33 -
P/NAPS 2.63 2.42 2.12 2.01 2.05 1.87 2.01 19.64%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 23/02/11 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 -
Price 3.35 3.46 3.48 3.56 3.30 3.20 3.34 -
P/RPS 2.71 2.41 2.52 2.50 2.64 2.43 2.81 -2.38%
P/EPS 15.37 13.82 14.73 14.96 16.11 16.33 22.09 -21.49%
EY 6.51 7.24 6.79 6.69 6.21 6.12 4.53 27.37%
DY 0.00 20.84 4.02 5.90 0.00 6.56 4.19 -
P/NAPS 2.52 2.53 2.05 2.07 1.99 1.88 2.07 14.02%

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