[STAR] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -86.85%
YoY- -57.05%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 229,976 228,026 230,586 181,346 204,728 184,575 168,768 5.28%
PBT 44,791 54,919 53,502 25,453 59,174 46,596 38,923 2.36%
Tax -15,269 -16,869 -15,162 -7,861 -16,647 -12,146 -7,304 13.06%
NP 29,522 38,050 38,340 17,592 42,527 34,450 31,619 -1.13%
-
NP to SH 32,454 40,270 37,825 18,264 42,521 34,450 31,619 0.43%
-
Tax Rate 34.09% 30.72% 28.34% 30.88% 28.13% 26.07% 18.77% -
Total Cost 200,454 189,976 192,246 163,754 162,201 150,125 137,149 6.52%
-
Net Worth 1,027,586 982,735 1,226,357 1,168,304 1,195,903 1,145,869 1,059,934 -0.51%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,027,586 982,735 1,226,357 1,168,304 1,195,903 1,145,869 1,059,934 -0.51%
NOSH 739,271 738,899 738,769 739,433 738,211 739,270 358,086 12.82%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.84% 16.69% 16.63% 9.70% 20.77% 18.66% 18.74% -
ROE 3.16% 4.10% 3.08% 1.56% 3.56% 3.01% 2.98% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 31.11 30.86 31.21 24.53 27.73 24.97 47.13 -6.68%
EPS 4.39 5.45 5.12 2.47 5.76 4.66 8.83 -10.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.33 1.66 1.58 1.62 1.55 2.96 -11.82%
Adjusted Per Share Value based on latest NOSH - 739,433
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 31.14 30.87 31.22 24.55 27.72 24.99 22.85 5.28%
EPS 4.39 5.45 5.12 2.47 5.76 4.66 4.28 0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3913 1.3306 1.6605 1.5819 1.6192 1.5515 1.4351 -0.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.28 3.50 3.40 3.28 3.42 3.24 7.15 -
P/RPS 10.54 11.34 10.89 13.37 12.33 12.98 15.17 -5.88%
P/EPS 74.72 64.22 66.41 132.79 59.37 69.53 80.97 -1.32%
EY 1.34 1.56 1.51 0.75 1.68 1.44 1.23 1.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.63 2.05 2.08 2.11 2.09 2.42 -0.41%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 26/05/11 24/05/10 26/05/09 23/05/08 17/05/07 18/05/06 -
Price 3.22 3.35 3.30 3.20 3.48 3.62 7.00 -
P/RPS 10.35 10.86 10.57 13.05 12.55 14.50 14.85 -5.83%
P/EPS 73.35 61.47 64.45 129.55 60.42 77.68 79.28 -1.28%
EY 1.36 1.63 1.55 0.77 1.66 1.29 1.26 1.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.52 1.99 2.03 2.15 2.34 2.36 -0.28%

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