[STAR] YoY Annualized Quarter Result on 30-Sep-2000 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 1.79%
YoY- -19.52%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 580,082 509,693 464,738 428,710 303,644 0 -100.00%
PBT 120,732 96,621 86,869 116,510 90,261 0 -100.00%
Tax -25,774 -20,242 -23,064 -43,868 0 0 -100.00%
NP 94,957 76,378 63,805 72,642 90,261 0 -100.00%
-
NP to SH 94,957 76,378 63,805 72,642 90,261 0 -100.00%
-
Tax Rate 21.35% 20.95% 26.55% 37.65% 0.00% - -
Total Cost 485,125 433,314 400,933 356,068 213,382 0 -100.00%
-
Net Worth 677,967 610,252 558,878 526,755 466,083 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 41,849 30,665 - - - - -100.00%
Div Payout % 44.07% 40.15% - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 677,967 610,252 558,878 526,755 466,083 0 -100.00%
NOSH 313,873 306,659 151,869 151,802 151,818 0 -100.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 16.37% 14.99% 13.73% 16.94% 29.73% 0.00% -
ROE 14.01% 12.52% 11.42% 13.79% 19.37% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 184.81 166.21 306.01 282.41 200.00 0.00 -100.00%
EPS 30.25 24.91 42.01 47.85 59.45 0.00 -100.00%
DPS 13.33 10.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.16 1.99 3.68 3.47 3.07 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 151,841
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 81.18 71.33 65.04 60.00 42.49 0.00 -100.00%
EPS 13.29 10.69 8.93 10.17 12.63 0.00 -100.00%
DPS 5.86 4.29 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.9488 0.854 0.7821 0.7372 0.6523 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 6.00 5.95 9.00 11.00 0.00 0.00 -
P/RPS 3.25 3.58 2.94 3.90 0.00 0.00 -100.00%
P/EPS 19.83 23.89 21.42 22.99 0.00 0.00 -100.00%
EY 5.04 4.19 4.67 4.35 0.00 0.00 -100.00%
DY 2.22 1.68 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.78 2.99 2.45 3.17 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 03/11/03 11/11/02 05/11/01 23/10/00 09/11/99 - -
Price 6.10 5.95 4.38 12.50 0.00 0.00 -
P/RPS 3.30 3.58 1.43 4.43 0.00 0.00 -100.00%
P/EPS 20.16 23.89 10.43 26.12 0.00 0.00 -100.00%
EY 4.96 4.19 9.59 3.83 0.00 0.00 -100.00%
DY 2.19 1.68 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.82 2.99 1.19 3.60 0.00 0.00 -100.00%

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