[STAR] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
05-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 50.48%
YoY- -12.17%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 248,443 112,662 468,857 348,554 228,073 108,695 444,798 -32.24%
PBT 47,491 18,929 86,328 65,152 43,480 21,268 121,451 -46.61%
Tax -9,949 -3,902 -18,056 -17,298 -11,679 -5,877 -45,565 -63.84%
NP 37,542 15,027 68,272 47,854 31,801 15,391 75,886 -37.52%
-
NP to SH 37,542 15,027 68,272 47,854 31,801 15,391 75,886 -37.52%
-
Tax Rate 20.95% 20.61% 20.92% 26.55% 26.86% 27.63% 37.52% -
Total Cost 210,901 97,635 400,585 300,700 196,272 93,304 368,912 -31.18%
-
Net Worth 585,545 599,254 580,069 558,878 564,676 549,461 532,826 6.51%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 22,872 - 45,555 - 11,384 - 26,565 -9.52%
Div Payout % 60.93% - 66.73% - 35.80% - 35.01% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 585,545 599,254 580,069 558,878 564,676 549,461 532,826 6.51%
NOSH 304,971 304,190 303,701 151,869 151,794 151,785 151,802 59.41%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 15.11% 13.34% 14.56% 13.73% 13.94% 14.16% 17.06% -
ROE 6.41% 2.51% 11.77% 8.56% 5.63% 2.80% 14.24% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 81.46 37.04 154.38 229.51 150.25 71.61 293.01 -57.50%
EPS 12.31 4.94 22.48 31.51 20.95 10.14 49.99 -60.81%
DPS 7.50 0.00 15.00 0.00 7.50 0.00 17.50 -43.24%
NAPS 1.92 1.97 1.91 3.68 3.72 3.62 3.51 -33.18%
Adjusted Per Share Value based on latest NOSH - 151,873
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 33.64 15.25 63.48 47.19 30.88 14.72 60.22 -32.24%
EPS 5.08 2.03 9.24 6.48 4.31 2.08 10.27 -37.53%
DPS 3.10 0.00 6.17 0.00 1.54 0.00 3.60 -9.51%
NAPS 0.7928 0.8114 0.7854 0.7567 0.7646 0.744 0.7214 6.51%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 6.15 6.85 4.94 9.00 8.60 9.40 10.70 -
P/RPS 7.55 18.50 3.20 3.92 5.72 13.13 3.65 62.56%
P/EPS 49.96 138.66 21.98 28.56 41.05 92.70 21.40 76.25%
EY 2.00 0.72 4.55 3.50 2.44 1.08 4.67 -43.27%
DY 1.22 0.00 3.04 0.00 0.87 0.00 1.64 -17.94%
P/NAPS 3.20 3.48 2.59 2.45 2.31 2.60 3.05 3.26%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 05/08/02 06/05/02 25/02/02 05/11/01 27/07/01 03/05/01 07/03/01 -
Price 6.25 6.80 5.45 4.38 8.40 8.75 8.75 -
P/RPS 7.67 18.36 3.53 1.91 5.59 12.22 2.99 87.71%
P/EPS 50.77 137.65 24.24 13.90 40.10 86.29 17.50 103.81%
EY 1.97 0.73 4.12 7.19 2.49 1.16 5.71 -50.90%
DY 1.20 0.00 2.75 0.00 0.89 0.00 2.00 -28.92%
P/NAPS 3.26 3.45 2.85 1.19 2.26 2.42 2.49 19.73%

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