[STAR] QoQ TTM 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- -9.23%
YoY- -21.62%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 471,819 470,779 463,292 444,798 421,286 388,000 354,245 21.03%
PBT 99,220 107,657 118,940 121,451 116,587 113,332 103,327 -2.66%
Tax -29,962 -35,654 -42,204 -45,565 -32,988 -21,677 -9,325 117.59%
NP 69,258 72,003 76,736 75,886 83,599 91,655 94,002 -18.41%
-
NP to SH 69,258 72,003 76,736 75,886 83,599 91,655 94,002 -18.41%
-
Tax Rate 30.20% 33.12% 35.48% 37.52% 28.29% 19.13% 9.02% -
Total Cost 402,561 398,776 386,556 368,912 337,687 296,345 260,243 33.71%
-
Net Worth 558,893 564,710 549,461 532,822 526,890 508,464 532,765 3.24%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 26,565 26,565 26,563 26,563 22,769 22,769 22,773 10.80%
Div Payout % 38.36% 36.89% 34.62% 35.00% 27.24% 24.84% 24.23% -
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 558,893 564,710 549,461 532,822 526,890 508,464 532,765 3.24%
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 14.68% 15.29% 16.56% 17.06% 19.84% 23.62% 26.54% -
ROE 12.39% 12.75% 13.97% 14.24% 15.87% 18.03% 17.64% -
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 310.67 310.12 305.23 293.01 277.45 255.63 233.39 20.98%
EPS 45.60 47.43 50.56 49.99 55.06 60.39 61.93 -18.44%
DPS 17.50 17.50 17.50 17.50 15.00 15.00 15.00 10.81%
NAPS 3.68 3.72 3.62 3.51 3.47 3.35 3.51 3.20%
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 66.03 65.88 64.83 62.25 58.96 54.30 49.57 21.04%
EPS 9.69 10.08 10.74 10.62 11.70 12.83 13.16 -18.44%
DPS 3.72 3.72 3.72 3.72 3.19 3.19 3.19 10.77%
NAPS 0.7821 0.7903 0.7689 0.7457 0.7374 0.7116 0.7456 3.23%
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 2.90 2.77 3.08 3.65 3.96 5.05 7.20 -45.43%
P/EPS 19.74 18.13 18.59 21.40 19.98 21.36 27.13 -19.08%
EY 5.07 5.52 5.38 4.67 5.01 4.68 3.69 23.56%
DY 1.94 2.03 1.86 1.64 1.36 1.16 0.89 68.03%
P/NAPS 2.45 2.31 2.60 3.05 3.17 3.85 4.79 -36.01%
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 - -
Price 4.38 8.40 8.75 8.75 12.50 13.60 0.00 -
P/RPS 1.41 2.71 2.87 2.99 4.51 5.32 0.00 -
P/EPS 9.60 17.71 17.31 17.50 22.70 22.52 0.00 -
EY 10.41 5.65 5.78 5.71 4.40 4.44 0.00 -
DY 4.00 2.08 2.00 2.00 1.20 1.10 0.00 -
P/NAPS 1.19 2.26 2.42 2.49 3.60 4.06 0.00 -

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