[STAR] QoQ Quarter Result on 31-Mar-2001 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
03-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -28.09%
YoY- 5.85%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 120,303 120,481 119,378 108,695 123,265 119,441 111,891 4.93%
PBT 21,176 21,672 22,212 21,268 34,068 30,109 33,495 -26.27%
Tax -758 -5,619 -5,802 -5,877 -12,664 -11,311 -12,352 -84.36%
NP 20,418 16,053 16,410 15,391 21,404 18,798 21,143 -2.29%
-
NP to SH 20,418 16,053 16,410 15,391 21,404 18,798 21,143 -2.29%
-
Tax Rate 3.58% 25.93% 26.12% 27.63% 37.17% 37.57% 36.88% -
Total Cost 99,885 104,428 102,968 93,304 101,861 100,643 90,748 6.58%
-
Net Worth 580,333 558,893 564,710 549,461 532,822 526,890 508,464 9.18%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 22,787 - 11,385 - 15,180 - 11,383 58.63%
Div Payout % 111.61% - 69.38% - 70.92% - 53.84% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 580,333 558,893 564,710 549,461 532,822 526,890 508,464 9.18%
NOSH 303,839 151,873 151,803 151,785 151,801 151,841 151,780 58.63%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 16.97% 13.32% 13.75% 14.16% 17.36% 15.74% 18.90% -
ROE 3.52% 2.87% 2.91% 2.80% 4.02% 3.57% 4.16% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 39.59 79.33 78.64 71.61 81.20 78.66 73.72 -33.85%
EPS 6.72 10.57 10.81 10.14 14.10 12.38 13.93 -38.40%
DPS 7.50 0.00 7.50 0.00 10.00 0.00 7.50 0.00%
NAPS 1.91 3.68 3.72 3.62 3.51 3.47 3.35 -31.17%
Adjusted Per Share Value based on latest NOSH - 151,785
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 16.84 16.86 16.71 15.21 17.25 16.72 15.66 4.94%
EPS 2.86 2.25 2.30 2.15 3.00 2.63 2.96 -2.25%
DPS 3.19 0.00 1.59 0.00 2.12 0.00 1.59 58.87%
NAPS 0.8121 0.7821 0.7903 0.7689 0.7457 0.7374 0.7116 9.18%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 4.94 9.00 8.60 9.40 10.70 11.00 12.90 -
P/RPS 12.48 11.35 10.94 13.13 13.18 13.98 17.50 -20.12%
P/EPS 73.51 85.15 79.56 92.70 75.89 88.85 92.61 -14.23%
EY 1.36 1.17 1.26 1.08 1.32 1.13 1.08 16.56%
DY 1.52 0.00 0.87 0.00 0.93 0.00 0.58 89.74%
P/NAPS 2.59 2.45 2.31 2.60 3.05 3.17 3.85 -23.16%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 25/02/02 05/11/01 27/07/01 03/05/01 07/03/01 23/10/00 01/08/00 -
Price 5.45 4.38 8.40 8.75 8.75 12.50 13.60 -
P/RPS 13.76 5.52 10.68 12.22 10.78 15.89 18.45 -17.71%
P/EPS 81.10 41.44 77.71 86.29 62.06 100.97 97.63 -11.60%
EY 1.23 2.41 1.29 1.16 1.61 0.99 1.02 13.25%
DY 1.38 0.00 0.89 0.00 1.14 0.00 0.55 84.33%
P/NAPS 2.85 1.19 2.26 2.42 2.49 3.60 4.06 -20.96%

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