[STAR] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 35.41%
YoY- 13.62%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 435,062 274,397 131,667 521,350 382,270 248,443 112,662 145.93%
PBT 90,549 51,692 23,684 102,876 72,466 47,491 18,929 183.63%
Tax -19,331 -10,640 -5,128 -25,307 -15,182 -9,949 -3,902 190.32%
NP 71,218 41,052 18,556 77,569 57,284 37,542 15,027 181.88%
-
NP to SH 71,218 41,052 18,556 77,569 57,284 37,542 15,027 181.88%
-
Tax Rate 21.35% 20.58% 21.65% 24.60% 20.95% 20.95% 20.61% -
Total Cost 363,844 233,345 113,111 443,781 324,986 210,901 97,635 140.17%
-
Net Worth 677,967 661,826 630,966 635,609 610,252 585,545 599,254 8.56%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 31,387 31,218 - 61,709 22,999 22,872 - -
Div Payout % 44.07% 76.05% - 79.55% 40.15% 60.93% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 677,967 661,826 630,966 635,609 610,252 585,545 599,254 8.56%
NOSH 313,873 312,182 310,820 308,548 306,659 304,971 304,190 2.10%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 16.37% 14.96% 14.09% 14.88% 14.99% 15.11% 13.34% -
ROE 10.50% 6.20% 2.94% 12.20% 9.39% 6.41% 2.51% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 138.61 87.90 42.36 168.97 124.66 81.46 37.04 140.84%
EPS 22.69 13.15 5.97 25.14 18.68 12.31 4.94 176.05%
DPS 10.00 10.00 0.00 20.00 7.50 7.50 0.00 -
NAPS 2.16 2.12 2.03 2.06 1.99 1.92 1.97 6.32%
Adjusted Per Share Value based on latest NOSH - 308,751
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 58.91 37.15 17.83 70.59 51.76 33.64 15.25 145.99%
EPS 9.64 5.56 2.51 10.50 7.76 5.08 2.03 182.25%
DPS 4.25 4.23 0.00 8.36 3.11 3.10 0.00 -
NAPS 0.918 0.8961 0.8543 0.8606 0.8263 0.7928 0.8114 8.56%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 6.00 6.20 5.95 6.00 5.95 6.15 6.85 -
P/RPS 4.33 7.05 14.05 3.55 4.77 7.55 18.50 -61.98%
P/EPS 26.44 47.15 99.66 23.87 31.85 49.96 138.66 -66.83%
EY 3.78 2.12 1.00 4.19 3.14 2.00 0.72 201.76%
DY 1.67 1.61 0.00 3.33 1.26 1.22 0.00 -
P/NAPS 2.78 2.92 2.93 2.91 2.99 3.20 3.48 -13.89%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 03/11/03 04/08/03 30/04/03 17/02/03 11/11/02 05/08/02 06/05/02 -
Price 6.10 6.30 6.10 6.00 5.95 6.25 6.80 -
P/RPS 4.40 7.17 14.40 3.55 4.77 7.67 18.36 -61.38%
P/EPS 26.88 47.91 102.18 23.87 31.85 50.77 137.65 -66.30%
EY 3.72 2.09 0.98 4.19 3.14 1.97 0.73 195.83%
DY 1.64 1.59 0.00 3.33 1.26 1.20 0.00 -
P/NAPS 2.82 2.97 3.00 2.91 2.99 3.26 3.45 -12.56%

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