[STAR] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
06-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -11.96%
YoY- -2.37%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 521,350 509,693 496,886 450,648 468,857 464,738 456,146 9.28%
PBT 102,876 96,621 94,982 75,716 86,328 86,869 86,960 11.82%
Tax -25,307 -20,242 -19,898 -15,608 -18,056 -23,064 -23,358 5.47%
NP 77,569 76,378 75,084 60,108 68,272 63,805 63,602 14.10%
-
NP to SH 77,569 76,378 75,084 60,108 68,272 63,805 63,602 14.10%
-
Tax Rate 24.60% 20.95% 20.95% 20.61% 20.92% 26.55% 26.86% -
Total Cost 443,781 433,314 421,802 390,540 400,585 400,933 392,544 8.49%
-
Net Worth 635,609 610,252 585,545 599,254 580,069 558,878 564,676 8.18%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 61,709 30,665 45,745 - 45,555 - 22,769 94.03%
Div Payout % 79.55% 40.15% 60.93% - 66.73% - 35.80% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 635,609 610,252 585,545 599,254 580,069 558,878 564,676 8.18%
NOSH 308,548 306,659 304,971 304,190 303,701 151,869 151,794 60.25%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 14.88% 14.99% 15.11% 13.34% 14.56% 13.73% 13.94% -
ROE 12.20% 12.52% 12.82% 10.03% 11.77% 11.42% 11.26% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 168.97 166.21 162.93 148.15 154.38 306.01 300.50 -31.80%
EPS 25.14 24.91 24.62 19.76 22.48 42.01 41.90 -28.79%
DPS 20.00 10.00 15.00 0.00 15.00 0.00 15.00 21.07%
NAPS 2.06 1.99 1.92 1.97 1.91 3.68 3.72 -32.49%
Adjusted Per Share Value based on latest NOSH - 304,190
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 72.96 71.33 69.54 63.07 65.61 65.04 63.83 9.29%
EPS 10.86 10.69 10.51 8.41 9.55 8.93 8.90 14.14%
DPS 8.64 4.29 6.40 0.00 6.38 0.00 3.19 93.95%
NAPS 0.8895 0.854 0.8194 0.8386 0.8118 0.7821 0.7902 8.18%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 6.00 5.95 6.15 6.85 4.94 9.00 8.60 -
P/RPS 3.55 3.58 3.77 4.62 3.20 2.94 2.86 15.45%
P/EPS 23.87 23.89 24.98 34.67 21.98 21.42 20.53 10.54%
EY 4.19 4.19 4.00 2.88 4.55 4.67 4.87 -9.51%
DY 3.33 1.68 2.44 0.00 3.04 0.00 1.74 53.96%
P/NAPS 2.91 2.99 3.20 3.48 2.59 2.45 2.31 16.59%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 17/02/03 11/11/02 05/08/02 06/05/02 25/02/02 05/11/01 27/07/01 -
Price 6.00 5.95 6.25 6.80 5.45 4.38 8.40 -
P/RPS 3.55 3.58 3.84 4.59 3.53 1.43 2.80 17.09%
P/EPS 23.87 23.89 25.39 34.41 24.24 10.43 20.05 12.29%
EY 4.19 4.19 3.94 2.91 4.12 9.59 4.99 -10.96%
DY 3.33 1.68 2.40 0.00 2.75 0.00 1.79 51.09%
P/NAPS 2.91 2.99 3.26 3.45 2.85 1.19 2.26 18.30%

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