[STAR] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -47.41%
YoY- -57.05%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 973,921 879,173 831,138 725,384 831,040 825,933 832,964 10.95%
PBT 197,155 159,057 145,480 101,812 201,463 236,802 242,596 -12.88%
Tax -47,522 -44,088 -40,184 -31,444 -62,762 -69,405 -69,604 -22.40%
NP 149,633 114,969 105,296 70,368 138,701 167,397 172,992 -9.19%
-
NP to SH 144,711 111,650 102,250 73,056 138,905 167,434 172,968 -11.18%
-
Tax Rate 24.10% 27.72% 27.62% 30.88% 31.15% 29.31% 28.69% -
Total Cost 824,288 764,204 725,842 655,016 692,339 658,536 659,972 15.92%
-
Net Worth 1,255,794 1,188,872 1,219,020 1,168,304 1,211,080 1,211,439 1,248,146 0.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 155,127 103,380 155,148 - 155,077 103,415 155,095 0.01%
Div Payout % 107.20% 92.59% 151.73% - 111.64% 61.76% 89.67% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,255,794 1,188,872 1,219,020 1,168,304 1,211,080 1,211,439 1,248,146 0.40%
NOSH 738,702 738,430 738,800 739,433 738,463 738,682 738,548 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.36% 13.08% 12.67% 9.70% 16.69% 20.27% 20.77% -
ROE 11.52% 9.39% 8.39% 6.25% 11.47% 13.82% 13.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 131.84 119.06 112.50 98.10 112.54 111.81 112.78 10.93%
EPS 19.59 15.12 13.84 9.88 18.81 22.67 23.42 -11.19%
DPS 21.00 14.00 21.00 0.00 21.00 14.00 21.00 0.00%
NAPS 1.70 1.61 1.65 1.58 1.64 1.64 1.69 0.39%
Adjusted Per Share Value based on latest NOSH - 739,433
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 131.87 119.04 112.53 98.22 112.52 111.83 112.78 10.95%
EPS 19.59 15.12 13.84 9.89 18.81 22.67 23.42 -11.19%
DPS 21.00 14.00 21.01 0.00 21.00 14.00 21.00 0.00%
NAPS 1.7003 1.6097 1.6505 1.5819 1.6398 1.6403 1.69 0.40%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.18 3.23 3.10 3.28 3.24 3.24 3.50 -
P/RPS 2.41 2.71 2.76 3.34 2.88 2.90 3.10 -15.41%
P/EPS 16.23 21.36 22.40 33.20 17.22 14.29 14.94 5.66%
EY 6.16 4.68 4.46 3.01 5.81 7.00 6.69 -5.33%
DY 6.60 4.33 6.77 0.00 6.48 4.32 6.00 6.54%
P/NAPS 1.87 2.01 1.88 2.08 1.98 1.98 2.07 -6.53%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 05/11/09 30/07/09 26/05/09 25/02/09 12/11/08 30/07/08 -
Price 3.20 3.34 3.24 3.20 3.04 3.12 3.32 -
P/RPS 2.43 2.81 2.88 3.26 2.70 2.79 2.94 -11.89%
P/EPS 16.33 22.09 23.41 32.39 16.16 13.76 14.18 9.84%
EY 6.12 4.53 4.27 3.09 6.19 7.26 7.05 -8.97%
DY 6.56 4.19 6.48 0.00 6.91 4.49 6.33 2.40%
P/NAPS 1.88 2.07 1.96 2.03 1.85 1.90 1.96 -2.73%

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