[STAR] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.72%
YoY- 19.71%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 548,794 526,668 521,350 509,693 496,886 450,648 468,857 11.09%
PBT 103,384 94,736 102,876 96,621 94,982 75,716 86,328 12.80%
Tax -21,280 -20,512 -25,307 -20,242 -19,898 -15,608 -18,056 11.60%
NP 82,104 74,224 77,569 76,378 75,084 60,108 68,272 13.12%
-
NP to SH 82,104 74,224 77,569 76,378 75,084 60,108 68,272 13.12%
-
Tax Rate 20.58% 21.65% 24.60% 20.95% 20.95% 20.61% 20.92% -
Total Cost 466,690 452,444 443,781 433,314 421,802 390,540 400,585 10.75%
-
Net Worth 661,826 630,966 635,609 610,252 585,545 599,254 580,069 9.21%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 62,436 - 61,709 30,665 45,745 - 45,555 23.45%
Div Payout % 76.05% - 79.55% 40.15% 60.93% - 66.73% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 661,826 630,966 635,609 610,252 585,545 599,254 580,069 9.21%
NOSH 312,182 310,820 308,548 306,659 304,971 304,190 303,701 1.85%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 14.96% 14.09% 14.88% 14.99% 15.11% 13.34% 14.56% -
ROE 12.41% 11.76% 12.20% 12.52% 12.82% 10.03% 11.77% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 175.79 169.44 168.97 166.21 162.93 148.15 154.38 9.07%
EPS 26.30 23.88 25.14 24.91 24.62 19.76 22.48 11.06%
DPS 20.00 0.00 20.00 10.00 15.00 0.00 15.00 21.20%
NAPS 2.12 2.03 2.06 1.99 1.92 1.97 1.91 7.22%
Adjusted Per Share Value based on latest NOSH - 306,552
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 74.31 71.31 70.59 69.01 67.28 61.02 63.48 11.10%
EPS 11.12 10.05 10.50 10.34 10.17 8.14 9.24 13.17%
DPS 8.45 0.00 8.36 4.15 6.19 0.00 6.17 23.39%
NAPS 0.8961 0.8543 0.8606 0.8263 0.7928 0.8114 0.7854 9.21%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 6.20 5.95 6.00 5.95 6.15 6.85 4.94 -
P/RPS 3.53 3.51 3.55 3.58 3.77 4.62 3.20 6.78%
P/EPS 23.57 24.92 23.87 23.89 24.98 34.67 21.98 4.77%
EY 4.24 4.01 4.19 4.19 4.00 2.88 4.55 -4.60%
DY 3.23 0.00 3.33 1.68 2.44 0.00 3.04 4.13%
P/NAPS 2.92 2.93 2.91 2.99 3.20 3.48 2.59 8.34%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 04/08/03 30/04/03 17/02/03 11/11/02 05/08/02 06/05/02 25/02/02 -
Price 6.30 6.10 6.00 5.95 6.25 6.80 5.45 -
P/RPS 3.58 3.60 3.55 3.58 3.84 4.59 3.53 0.94%
P/EPS 23.95 25.54 23.87 23.89 25.39 34.41 24.24 -0.80%
EY 4.17 3.91 4.19 4.19 3.94 2.91 4.12 0.80%
DY 3.17 0.00 3.33 1.68 2.40 0.00 2.75 9.96%
P/NAPS 2.97 3.00 2.91 2.99 3.26 3.45 2.85 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