[STAR] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 27.19%
YoY- -4.61%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 133,827 135,781 112,662 120,303 120,481 119,378 108,695 14.85%
PBT 24,975 28,562 18,929 21,176 21,672 22,212 21,268 11.29%
Tax -5,233 -6,047 -3,902 -758 -5,619 -5,802 -5,877 -7.43%
NP 19,742 22,515 15,027 20,418 16,053 16,410 15,391 18.03%
-
NP to SH 19,742 22,515 15,027 20,418 16,053 16,410 15,391 18.03%
-
Tax Rate 20.95% 21.17% 20.61% 3.58% 25.93% 26.12% 27.63% -
Total Cost 114,085 113,266 97,635 99,885 104,428 102,968 93,304 14.33%
-
Net Worth 610,040 585,756 599,254 580,333 558,893 564,710 549,461 7.21%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 22,881 - 22,787 - 11,385 - -
Div Payout % - 101.63% - 111.61% - 69.38% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 610,040 585,756 599,254 580,333 558,893 564,710 549,461 7.21%
NOSH 306,552 305,081 304,190 303,839 151,873 151,803 151,785 59.70%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 14.75% 16.58% 13.34% 16.97% 13.32% 13.75% 14.16% -
ROE 3.24% 3.84% 2.51% 3.52% 2.87% 2.91% 2.80% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 43.66 44.51 37.04 39.59 79.33 78.64 71.61 -28.07%
EPS 6.44 7.38 4.94 6.72 10.57 10.81 10.14 -26.09%
DPS 0.00 7.50 0.00 7.50 0.00 7.50 0.00 -
NAPS 1.99 1.92 1.97 1.91 3.68 3.72 3.62 -32.86%
Adjusted Per Share Value based on latest NOSH - 303,839
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 18.73 19.00 15.77 16.84 16.86 16.71 15.21 14.87%
EPS 2.76 3.15 2.10 2.86 2.25 2.30 2.15 18.09%
DPS 0.00 3.20 0.00 3.19 0.00 1.59 0.00 -
NAPS 0.8537 0.8197 0.8386 0.8121 0.7821 0.7903 0.7689 7.21%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 5.95 6.15 6.85 4.94 9.00 8.60 9.40 -
P/RPS 13.63 13.82 18.50 12.48 11.35 10.94 13.13 2.52%
P/EPS 92.39 83.33 138.66 73.51 85.15 79.56 92.70 -0.22%
EY 1.08 1.20 0.72 1.36 1.17 1.26 1.08 0.00%
DY 0.00 1.22 0.00 1.52 0.00 0.87 0.00 -
P/NAPS 2.99 3.20 3.48 2.59 2.45 2.31 2.60 9.75%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 11/11/02 05/08/02 06/05/02 25/02/02 05/11/01 27/07/01 03/05/01 -
Price 5.95 6.25 6.80 5.45 4.38 8.40 8.75 -
P/RPS 13.63 14.04 18.36 13.76 5.52 10.68 12.22 7.54%
P/EPS 92.39 84.69 137.65 81.10 41.44 77.71 86.29 4.65%
EY 1.08 1.18 0.73 1.23 2.41 1.29 1.16 -4.64%
DY 0.00 1.20 0.00 1.38 0.00 0.89 0.00 -
P/NAPS 2.99 3.26 3.45 2.85 1.19 2.26 2.42 15.12%

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