[STAR] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 52.59%
YoY- 19.71%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 274,397 131,667 521,350 382,270 248,443 112,662 468,857 -30.10%
PBT 51,692 23,684 102,876 72,466 47,491 18,929 86,328 -29.02%
Tax -10,640 -5,128 -25,307 -15,182 -9,949 -3,902 -18,056 -29.78%
NP 41,052 18,556 77,569 57,284 37,542 15,027 68,272 -28.82%
-
NP to SH 41,052 18,556 77,569 57,284 37,542 15,027 68,272 -28.82%
-
Tax Rate 20.58% 21.65% 24.60% 20.95% 20.95% 20.61% 20.92% -
Total Cost 233,345 113,111 443,781 324,986 210,901 97,635 400,585 -30.32%
-
Net Worth 661,826 630,966 635,609 610,252 585,545 599,254 580,069 9.21%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 31,218 - 61,709 22,999 22,872 - 45,555 -22.32%
Div Payout % 76.05% - 79.55% 40.15% 60.93% - 66.73% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 661,826 630,966 635,609 610,252 585,545 599,254 580,069 9.21%
NOSH 312,182 310,820 308,548 306,659 304,971 304,190 303,701 1.85%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 14.96% 14.09% 14.88% 14.99% 15.11% 13.34% 14.56% -
ROE 6.20% 2.94% 12.20% 9.39% 6.41% 2.51% 11.77% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 87.90 42.36 168.97 124.66 81.46 37.04 154.38 -31.37%
EPS 13.15 5.97 25.14 18.68 12.31 4.94 22.48 -30.12%
DPS 10.00 0.00 20.00 7.50 7.50 0.00 15.00 -23.74%
NAPS 2.12 2.03 2.06 1.99 1.92 1.97 1.91 7.22%
Adjusted Per Share Value based on latest NOSH - 306,552
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 37.15 17.83 70.59 51.76 33.64 15.25 63.48 -30.10%
EPS 5.56 2.51 10.50 7.76 5.08 2.03 9.24 -28.79%
DPS 4.23 0.00 8.36 3.11 3.10 0.00 6.17 -22.30%
NAPS 0.8961 0.8543 0.8606 0.8263 0.7928 0.8114 0.7854 9.21%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 6.20 5.95 6.00 5.95 6.15 6.85 4.94 -
P/RPS 7.05 14.05 3.55 4.77 7.55 18.50 3.20 69.55%
P/EPS 47.15 99.66 23.87 31.85 49.96 138.66 21.98 66.56%
EY 2.12 1.00 4.19 3.14 2.00 0.72 4.55 -39.98%
DY 1.61 0.00 3.33 1.26 1.22 0.00 3.04 -34.61%
P/NAPS 2.92 2.93 2.91 2.99 3.20 3.48 2.59 8.34%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 04/08/03 30/04/03 17/02/03 11/11/02 05/08/02 06/05/02 25/02/02 -
Price 6.30 6.10 6.00 5.95 6.25 6.80 5.45 -
P/RPS 7.17 14.40 3.55 4.77 7.67 18.36 3.53 60.59%
P/EPS 47.91 102.18 23.87 31.85 50.77 137.65 24.24 57.69%
EY 2.09 0.98 4.19 3.14 1.97 0.73 4.12 -36.47%
DY 1.59 0.00 3.33 1.26 1.20 0.00 2.75 -30.66%
P/NAPS 2.97 3.00 2.91 2.99 3.26 3.45 2.85 2.79%

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