[STAR] YoY Cumulative 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- 42.67%
YoY- -10.03%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 692,963 605,167 521,350 468,857 444,798 327,486 266,207 -1.01%
PBT 166,208 137,080 102,876 86,328 121,451 96,900 83,335 -0.73%
Tax -24,956 -16,917 -25,307 -18,056 -45,565 -87 -24,602 -0.01%
NP 141,252 120,163 77,569 68,272 75,886 96,813 58,733 -0.92%
-
NP to SH 141,252 120,163 77,569 68,272 75,886 96,813 58,733 -0.92%
-
Tax Rate 15.01% 12.34% 24.60% 20.92% 37.52% 0.09% 29.52% -
Total Cost 551,711 485,004 443,781 400,585 368,912 230,673 207,474 -1.03%
-
Net Worth 823,297 712,959 635,609 580,069 532,826 484,292 409,871 -0.73%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 113,001 78,867 61,709 45,555 26,565 - - -100.00%
Div Payout % 80.00% 65.63% 79.55% 66.73% 35.01% - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 823,297 712,959 635,609 580,069 532,826 484,292 409,871 -0.73%
NOSH 322,861 315,468 308,548 303,701 151,802 151,815 151,804 -0.79%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 20.38% 19.86% 14.88% 14.56% 17.06% 29.56% 22.06% -
ROE 17.16% 16.85% 12.20% 11.77% 14.24% 19.99% 14.33% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 214.63 191.83 168.97 154.38 293.01 215.71 175.36 -0.21%
EPS 43.75 38.09 25.14 22.48 49.99 63.77 38.69 -0.13%
DPS 35.00 25.00 20.00 15.00 17.50 0.00 0.00 -100.00%
NAPS 2.55 2.26 2.06 1.91 3.51 3.19 2.70 0.06%
Adjusted Per Share Value based on latest NOSH - 303,839
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 93.83 81.94 70.59 63.48 60.22 44.34 36.04 -1.01%
EPS 19.13 16.27 10.50 9.24 10.27 13.11 7.95 -0.92%
DPS 15.30 10.68 8.36 6.17 3.60 0.00 0.00 -100.00%
NAPS 1.1147 0.9653 0.8606 0.7854 0.7214 0.6557 0.555 -0.73%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 6.80 6.20 6.00 4.94 10.70 0.00 0.00 -
P/RPS 3.17 3.23 3.55 3.20 3.65 0.00 0.00 -100.00%
P/EPS 15.54 16.28 23.87 21.98 21.40 0.00 0.00 -100.00%
EY 6.43 6.14 4.19 4.55 4.67 0.00 0.00 -100.00%
DY 5.15 4.03 3.33 3.04 1.64 0.00 0.00 -100.00%
P/NAPS 2.67 2.74 2.91 2.59 3.05 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 21/02/05 17/02/04 17/02/03 25/02/02 07/03/01 21/02/00 - -
Price 7.05 6.65 6.00 5.45 8.75 18.40 0.00 -
P/RPS 3.28 3.47 3.55 3.53 2.99 8.53 0.00 -100.00%
P/EPS 16.11 17.46 23.87 24.24 17.50 28.85 0.00 -100.00%
EY 6.21 5.73 4.19 4.12 5.71 3.47 0.00 -100.00%
DY 4.96 3.76 3.33 2.75 2.00 0.00 0.00 -100.00%
P/NAPS 2.76 2.94 2.91 2.85 2.49 5.77 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