[STAR] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
07-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 4.46%
YoY- -21.62%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 464,738 456,146 434,780 444,798 428,710 404,184 90,201 198.01%
PBT 86,869 86,960 85,072 121,451 116,510 114,548 23,779 137.01%
Tax -23,064 -23,358 -23,508 -45,565 -43,868 -43,180 -9,238 83.93%
NP 63,805 63,602 61,564 75,886 72,642 71,368 14,541 167.78%
-
NP to SH 63,805 63,602 61,564 75,886 72,642 71,368 14,541 167.78%
-
Tax Rate 26.55% 26.86% 27.63% 37.52% 37.65% 37.70% 38.85% -
Total Cost 400,933 392,544 373,216 368,912 356,068 332,816 75,660 203.64%
-
Net Worth 558,878 564,676 549,461 532,826 526,755 508,470 499,372 7.78%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 22,769 - 26,565 - - - -
Div Payout % - 35.80% - 35.01% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 558,878 564,676 549,461 532,826 526,755 508,470 499,372 7.78%
NOSH 151,869 151,794 151,785 151,802 151,802 151,782 151,784 0.03%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 13.73% 13.94% 14.16% 17.06% 16.94% 17.66% 16.12% -
ROE 11.42% 11.26% 11.20% 14.24% 13.79% 14.04% 2.91% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 306.01 300.50 286.44 293.01 282.41 266.29 59.43 197.88%
EPS 42.01 41.90 40.56 49.99 47.85 47.02 9.58 167.67%
DPS 0.00 15.00 0.00 17.50 0.00 0.00 0.00 -
NAPS 3.68 3.72 3.62 3.51 3.47 3.35 3.29 7.74%
Adjusted Per Share Value based on latest NOSH - 151,801
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 65.04 63.83 60.84 62.25 60.00 56.56 12.62 198.06%
EPS 8.93 8.90 8.62 10.62 10.17 9.99 2.03 168.23%
DPS 0.00 3.19 0.00 3.72 0.00 0.00 0.00 -
NAPS 0.7821 0.7902 0.7689 0.7457 0.7372 0.7116 0.6988 7.78%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 9.00 8.60 9.40 10.70 11.00 12.90 16.80 -
P/RPS 2.94 2.86 3.28 3.65 3.90 4.84 28.27 -77.85%
P/EPS 21.42 20.53 23.18 21.40 22.99 27.44 175.37 -75.35%
EY 4.67 4.87 4.31 4.67 4.35 3.64 0.57 305.88%
DY 0.00 1.74 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 2.45 2.31 2.60 3.05 3.17 3.85 5.11 -38.71%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 05/11/01 27/07/01 03/05/01 07/03/01 23/10/00 01/08/00 08/05/00 -
Price 4.38 8.40 8.75 8.75 12.50 13.60 14.60 -
P/RPS 1.43 2.80 3.05 2.99 4.43 5.11 24.57 -84.95%
P/EPS 10.43 20.05 21.57 17.50 26.12 28.92 152.40 -83.24%
EY 9.59 4.99 4.64 5.71 3.83 3.46 0.66 494.48%
DY 0.00 1.79 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.26 2.42 2.49 3.60 4.06 4.44 -58.39%

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