[STAR] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
05-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 0.32%
YoY- -12.17%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 496,886 450,648 468,857 464,738 456,146 434,780 444,798 7.68%
PBT 94,982 75,716 86,328 86,869 86,960 85,072 121,451 -15.15%
Tax -19,898 -15,608 -18,056 -23,064 -23,358 -23,508 -45,565 -42.52%
NP 75,084 60,108 68,272 63,805 63,602 61,564 75,886 -0.70%
-
NP to SH 75,084 60,108 68,272 63,805 63,602 61,564 75,886 -0.70%
-
Tax Rate 20.95% 20.61% 20.92% 26.55% 26.86% 27.63% 37.52% -
Total Cost 421,802 390,540 400,585 400,933 392,544 373,216 368,912 9.36%
-
Net Worth 585,545 599,254 580,069 558,878 564,676 549,461 532,826 6.51%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 45,745 - 45,555 - 22,769 - 26,565 43.80%
Div Payout % 60.93% - 66.73% - 35.80% - 35.01% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 585,545 599,254 580,069 558,878 564,676 549,461 532,826 6.51%
NOSH 304,971 304,190 303,701 151,869 151,794 151,785 151,802 59.41%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 15.11% 13.34% 14.56% 13.73% 13.94% 14.16% 17.06% -
ROE 12.82% 10.03% 11.77% 11.42% 11.26% 11.20% 14.24% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 162.93 148.15 154.38 306.01 300.50 286.44 293.01 -32.45%
EPS 24.62 19.76 22.48 42.01 41.90 40.56 49.99 -37.71%
DPS 15.00 0.00 15.00 0.00 15.00 0.00 17.50 -9.79%
NAPS 1.92 1.97 1.91 3.68 3.72 3.62 3.51 -33.18%
Adjusted Per Share Value based on latest NOSH - 151,873
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 69.54 63.07 65.61 65.04 63.83 60.84 62.25 7.68%
EPS 10.51 8.41 9.55 8.93 8.90 8.62 10.62 -0.69%
DPS 6.40 0.00 6.38 0.00 3.19 0.00 3.72 43.72%
NAPS 0.8194 0.8386 0.8118 0.7821 0.7902 0.7689 0.7457 6.50%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 6.15 6.85 4.94 9.00 8.60 9.40 10.70 -
P/RPS 3.77 4.62 3.20 2.94 2.86 3.28 3.65 2.18%
P/EPS 24.98 34.67 21.98 21.42 20.53 23.18 21.40 10.89%
EY 4.00 2.88 4.55 4.67 4.87 4.31 4.67 -9.83%
DY 2.44 0.00 3.04 0.00 1.74 0.00 1.64 30.42%
P/NAPS 3.20 3.48 2.59 2.45 2.31 2.60 3.05 3.26%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 05/08/02 06/05/02 25/02/02 05/11/01 27/07/01 03/05/01 07/03/01 -
Price 6.25 6.80 5.45 4.38 8.40 8.75 8.75 -
P/RPS 3.84 4.59 3.53 1.43 2.80 3.05 2.99 18.20%
P/EPS 25.39 34.41 24.24 10.43 20.05 21.57 17.50 28.24%
EY 3.94 2.91 4.12 9.59 4.99 4.64 5.71 -21.96%
DY 2.40 0.00 2.75 0.00 1.79 0.00 2.00 12.96%
P/NAPS 3.26 3.45 2.85 1.19 2.26 2.42 2.49 19.73%

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