[STAR] QoQ 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- -2.18%
YoY- -14.6%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 135,781 112,662 120,303 120,481 119,378 108,695 123,265 6.67%
PBT 28,562 18,929 21,176 21,672 22,212 21,268 34,068 -11.11%
Tax -6,047 -3,902 -758 -5,619 -5,802 -5,877 -12,664 -38.99%
NP 22,515 15,027 20,418 16,053 16,410 15,391 21,404 3.44%
-
NP to SH 22,515 15,027 20,418 16,053 16,410 15,391 21,404 3.44%
-
Tax Rate 21.17% 20.61% 3.58% 25.93% 26.12% 27.63% 37.17% -
Total Cost 113,266 97,635 99,885 104,428 102,968 93,304 101,861 7.35%
-
Net Worth 585,756 599,254 580,333 558,893 564,710 549,461 532,822 6.53%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 22,881 - 22,787 - 11,385 - 15,180 31.56%
Div Payout % 101.63% - 111.61% - 69.38% - 70.92% -
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 585,756 599,254 580,333 558,893 564,710 549,461 532,822 6.53%
NOSH 305,081 304,190 303,839 151,873 151,803 151,785 151,801 59.45%
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 16.58% 13.34% 16.97% 13.32% 13.75% 14.16% 17.36% -
ROE 3.84% 2.51% 3.52% 2.87% 2.91% 2.80% 4.02% -
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 44.51 37.04 39.59 79.33 78.64 71.61 81.20 -33.09%
EPS 7.38 4.94 6.72 10.57 10.81 10.14 14.10 -35.13%
DPS 7.50 0.00 7.50 0.00 7.50 0.00 10.00 -17.49%
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 19.00 15.77 16.84 16.86 16.71 15.21 17.25 6.67%
EPS 3.15 2.10 2.86 2.25 2.30 2.15 3.00 3.31%
DPS 3.20 0.00 3.19 0.00 1.59 0.00 2.12 31.68%
NAPS 0.8197 0.8386 0.8121 0.7821 0.7903 0.7689 0.7457 6.52%
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 13.82 18.50 12.48 11.35 10.94 13.13 13.18 3.22%
P/EPS 83.33 138.66 73.51 85.15 79.56 92.70 75.89 6.45%
EY 1.20 0.72 1.36 1.17 1.26 1.08 1.32 -6.17%
DY 1.22 0.00 1.52 0.00 0.87 0.00 0.93 19.89%
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 14.04 18.36 13.76 5.52 10.68 12.22 10.78 19.31%
P/EPS 84.69 137.65 81.10 41.44 77.71 86.29 62.06 23.10%
EY 1.18 0.73 1.23 2.41 1.29 1.16 1.61 -18.75%
DY 1.20 0.00 1.38 0.00 0.89 0.00 1.14 3.48%
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