[STAR] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 7.0%
YoY- -10.03%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 509,693 496,886 450,648 468,857 464,738 456,146 434,780 11.16%
PBT 96,621 94,982 75,716 86,328 86,869 86,960 85,072 8.84%
Tax -20,242 -19,898 -15,608 -18,056 -23,064 -23,358 -23,508 -9.48%
NP 76,378 75,084 60,108 68,272 63,805 63,602 61,564 15.44%
-
NP to SH 76,378 75,084 60,108 68,272 63,805 63,602 61,564 15.44%
-
Tax Rate 20.95% 20.95% 20.61% 20.92% 26.55% 26.86% 27.63% -
Total Cost 433,314 421,802 390,540 400,585 400,933 392,544 373,216 10.45%
-
Net Worth 610,252 585,545 599,254 580,069 558,878 564,676 549,461 7.23%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 30,665 45,745 - 45,555 - 22,769 - -
Div Payout % 40.15% 60.93% - 66.73% - 35.80% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 610,252 585,545 599,254 580,069 558,878 564,676 549,461 7.23%
NOSH 306,659 304,971 304,190 303,701 151,869 151,794 151,785 59.74%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 14.99% 15.11% 13.34% 14.56% 13.73% 13.94% 14.16% -
ROE 12.52% 12.82% 10.03% 11.77% 11.42% 11.26% 11.20% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 166.21 162.93 148.15 154.38 306.01 300.50 286.44 -30.40%
EPS 24.91 24.62 19.76 22.48 42.01 41.90 40.56 -27.72%
DPS 10.00 15.00 0.00 15.00 0.00 15.00 0.00 -
NAPS 1.99 1.92 1.97 1.91 3.68 3.72 3.62 -32.86%
Adjusted Per Share Value based on latest NOSH - 303,839
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 71.33 69.54 63.07 65.61 65.04 63.83 60.84 11.17%
EPS 10.69 10.51 8.41 9.55 8.93 8.90 8.62 15.41%
DPS 4.29 6.40 0.00 6.38 0.00 3.19 0.00 -
NAPS 0.854 0.8194 0.8386 0.8118 0.7821 0.7902 0.7689 7.24%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 5.95 6.15 6.85 4.94 9.00 8.60 9.40 -
P/RPS 3.58 3.77 4.62 3.20 2.94 2.86 3.28 6.00%
P/EPS 23.89 24.98 34.67 21.98 21.42 20.53 23.18 2.02%
EY 4.19 4.00 2.88 4.55 4.67 4.87 4.31 -1.86%
DY 1.68 2.44 0.00 3.04 0.00 1.74 0.00 -
P/NAPS 2.99 3.20 3.48 2.59 2.45 2.31 2.60 9.75%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 11/11/02 05/08/02 06/05/02 25/02/02 05/11/01 27/07/01 03/05/01 -
Price 5.95 6.25 6.80 5.45 4.38 8.40 8.75 -
P/RPS 3.58 3.84 4.59 3.53 1.43 2.80 3.05 11.26%
P/EPS 23.89 25.39 34.41 24.24 10.43 20.05 21.57 7.04%
EY 4.19 3.94 2.91 4.12 9.59 4.99 4.64 -6.56%
DY 1.68 2.40 0.00 2.75 0.00 1.79 0.00 -
P/NAPS 2.99 3.26 3.45 2.85 1.19 2.26 2.42 15.12%

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