[STAR] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -76.08%
YoY- 23.48%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 605,167 435,062 274,397 131,667 521,350 382,270 248,443 80.74%
PBT 137,080 90,549 51,692 23,684 102,876 72,466 47,491 102.33%
Tax -16,917 -19,331 -10,640 -5,128 -25,307 -15,182 -9,949 42.32%
NP 120,163 71,218 41,052 18,556 77,569 57,284 37,542 116.72%
-
NP to SH 120,163 71,218 41,052 18,556 77,569 57,284 37,542 116.72%
-
Tax Rate 12.34% 21.35% 20.58% 21.65% 24.60% 20.95% 20.95% -
Total Cost 485,004 363,844 233,345 113,111 443,781 324,986 210,901 73.96%
-
Net Worth 712,959 677,967 661,826 630,966 635,609 610,252 585,545 13.98%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 78,867 31,387 31,218 - 61,709 22,999 22,872 127.72%
Div Payout % 65.63% 44.07% 76.05% - 79.55% 40.15% 60.93% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 712,959 677,967 661,826 630,966 635,609 610,252 585,545 13.98%
NOSH 315,468 313,873 312,182 310,820 308,548 306,659 304,971 2.27%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 19.86% 16.37% 14.96% 14.09% 14.88% 14.99% 15.11% -
ROE 16.85% 10.50% 6.20% 2.94% 12.20% 9.39% 6.41% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 191.83 138.61 87.90 42.36 168.97 124.66 81.46 76.72%
EPS 38.09 22.69 13.15 5.97 25.14 18.68 12.31 111.90%
DPS 25.00 10.00 10.00 0.00 20.00 7.50 7.50 122.65%
NAPS 2.26 2.16 2.12 2.03 2.06 1.99 1.92 11.44%
Adjusted Per Share Value based on latest NOSH - 310,820
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 81.94 58.91 37.15 17.83 70.59 51.76 33.64 80.74%
EPS 16.27 9.64 5.56 2.51 10.50 7.76 5.08 116.81%
DPS 10.68 4.25 4.23 0.00 8.36 3.11 3.10 127.59%
NAPS 0.9653 0.918 0.8961 0.8543 0.8606 0.8263 0.7928 13.98%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 6.20 6.00 6.20 5.95 6.00 5.95 6.15 -
P/RPS 3.23 4.33 7.05 14.05 3.55 4.77 7.55 -43.13%
P/EPS 16.28 26.44 47.15 99.66 23.87 31.85 49.96 -52.54%
EY 6.14 3.78 2.12 1.00 4.19 3.14 2.00 110.80%
DY 4.03 1.67 1.61 0.00 3.33 1.26 1.22 121.31%
P/NAPS 2.74 2.78 2.92 2.93 2.91 2.99 3.20 -9.80%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 03/11/03 04/08/03 30/04/03 17/02/03 11/11/02 05/08/02 -
Price 6.65 6.10 6.30 6.10 6.00 5.95 6.25 -
P/RPS 3.47 4.40 7.17 14.40 3.55 4.77 7.67 -40.98%
P/EPS 17.46 26.88 47.91 102.18 23.87 31.85 50.77 -50.81%
EY 5.73 3.72 2.09 0.98 4.19 3.14 1.97 103.36%
DY 3.76 1.64 1.59 0.00 3.33 1.26 1.20 113.68%
P/NAPS 2.94 2.82 2.97 3.00 2.91 2.99 3.26 -6.63%

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