[STAR] QoQ Quarter Result on 31-Dec-2000 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
07-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 13.86%
YoY- -26.49%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 120,481 119,378 108,695 123,265 119,441 111,891 90,201 21.26%
PBT 21,672 22,212 21,268 34,068 30,109 33,495 23,779 -5.99%
Tax -5,619 -5,802 -5,877 -12,664 -11,311 -12,352 -9,238 -28.18%
NP 16,053 16,410 15,391 21,404 18,798 21,143 14,541 6.81%
-
NP to SH 16,053 16,410 15,391 21,404 18,798 21,143 14,541 6.81%
-
Tax Rate 25.93% 26.12% 27.63% 37.17% 37.57% 36.88% 38.85% -
Total Cost 104,428 102,968 93,304 101,861 100,643 90,748 75,660 23.94%
-
Net Worth 558,893 564,710 549,461 532,822 526,890 508,464 499,372 7.78%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 11,385 - 15,180 - 11,383 - -
Div Payout % - 69.38% - 70.92% - 53.84% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 558,893 564,710 549,461 532,822 526,890 508,464 499,372 7.78%
NOSH 151,873 151,803 151,785 151,801 151,841 151,780 151,784 0.03%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 13.32% 13.75% 14.16% 17.36% 15.74% 18.90% 16.12% -
ROE 2.87% 2.91% 2.80% 4.02% 3.57% 4.16% 2.91% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 79.33 78.64 71.61 81.20 78.66 73.72 59.43 21.21%
EPS 10.57 10.81 10.14 14.10 12.38 13.93 9.58 6.76%
DPS 0.00 7.50 0.00 10.00 0.00 7.50 0.00 -
NAPS 3.68 3.72 3.62 3.51 3.47 3.35 3.29 7.74%
Adjusted Per Share Value based on latest NOSH - 151,801
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 16.86 16.71 15.21 17.25 16.72 15.66 12.62 21.27%
EPS 2.25 2.30 2.15 3.00 2.63 2.96 2.03 7.09%
DPS 0.00 1.59 0.00 2.12 0.00 1.59 0.00 -
NAPS 0.7821 0.7903 0.7689 0.7457 0.7374 0.7116 0.6988 7.78%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 9.00 8.60 9.40 10.70 11.00 12.90 16.80 -
P/RPS 11.35 10.94 13.13 13.18 13.98 17.50 28.27 -45.54%
P/EPS 85.15 79.56 92.70 75.89 88.85 92.61 175.37 -38.19%
EY 1.17 1.26 1.08 1.32 1.13 1.08 0.57 61.44%
DY 0.00 0.87 0.00 0.93 0.00 0.58 0.00 -
P/NAPS 2.45 2.31 2.60 3.05 3.17 3.85 5.11 -38.71%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 05/11/01 27/07/01 03/05/01 07/03/01 23/10/00 01/08/00 08/05/00 -
Price 4.38 8.40 8.75 8.75 12.50 13.60 14.60 -
P/RPS 5.52 10.68 12.22 10.78 15.89 18.45 24.57 -63.01%
P/EPS 41.44 77.71 86.29 62.06 100.97 97.63 152.40 -57.99%
EY 2.41 1.29 1.16 1.61 0.99 1.02 0.66 136.94%
DY 0.00 0.89 0.00 1.14 0.00 0.55 0.00 -
P/NAPS 1.19 2.26 2.42 2.49 3.60 4.06 4.44 -58.39%

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