[STAR] QoQ Cumulative 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- -77.99%
YoY- -2.37%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 521,350 382,270 248,443 112,662 468,857 348,554 228,073 73.26%
PBT 102,876 72,466 47,491 18,929 86,328 65,152 43,480 77.28%
Tax -25,307 -15,182 -9,949 -3,902 -18,056 -17,298 -11,679 67.21%
NP 77,569 57,284 37,542 15,027 68,272 47,854 31,801 80.90%
-
NP to SH 77,569 57,284 37,542 15,027 68,272 47,854 31,801 80.90%
-
Tax Rate 24.60% 20.95% 20.95% 20.61% 20.92% 26.55% 26.86% -
Total Cost 443,781 324,986 210,901 97,635 400,585 300,700 196,272 72.01%
-
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 22,999 22,872 - 45,555 - 11,384 207.63%
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% 9.39% 6.41% 2.51% 11.77% 8.56% 5.63% -
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 168.97 124.66 81.46 37.04 154.38 229.51 150.25 8.11%
EPS 25.14 18.68 12.31 4.94 22.48 31.51 20.95 12.88%
DPS 20.00 7.50 7.50 0.00 15.00 0.00 7.50 91.95%
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 70.59 51.76 33.64 15.25 63.48 47.19 30.88 73.26%
EPS 10.50 7.76 5.08 2.03 9.24 6.48 4.31 80.76%
DPS 8.36 3.11 3.10 0.00 6.17 0.00 1.54 207.93%
NAPS 0.8606 0.8263 0.7928 0.8114 0.7854 0.7567 0.7646 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 4.77 7.55 18.50 3.20 3.92 5.72 -27.17%
P/EPS 23.87 31.85 49.96 138.66 21.98 28.56 41.05 -30.26%
EY 4.19 3.14 2.00 0.72 4.55 3.50 2.44 43.25%
DY 3.33 1.26 1.22 0.00 3.04 0.00 0.87 144.09%
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 4.77 7.67 18.36 3.53 1.91 5.59 -26.05%
P/EPS 23.87 31.85 50.77 137.65 24.24 13.90 40.10 -29.17%
EY 4.19 3.14 1.97 0.73 4.12 7.19 2.49 41.33%
DY 3.33 1.26 1.20 0.00 2.75 0.00 0.89 140.43%
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