[STAR] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -0.75%
YoY- -16.57%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 256,380 244,042 238,464 243,811 202,968 210,563 184,425 5.63%
PBT 43,795 52,718 57,868 46,553 56,304 57,141 64,670 -6.28%
Tax -12,714 -14,965 -14,693 -12,974 -17,252 -14,343 -15,901 -3.65%
NP 31,081 37,753 43,175 33,579 39,052 42,798 48,769 -7.22%
-
NP to SH 34,296 40,706 42,978 32,613 39,092 42,788 48,769 -5.69%
-
Tax Rate 29.03% 28.39% 25.39% 27.87% 30.64% 25.10% 24.59% -
Total Cost 225,299 206,289 195,289 210,232 163,916 167,765 135,656 8.81%
-
Net Worth 1,042,184 1,019,496 1,255,371 1,187,939 1,211,925 1,167,617 1,123,164 -1.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,042,184 1,019,496 1,255,371 1,187,939 1,211,925 1,167,617 1,123,164 -1.23%
NOSH 739,137 738,765 738,453 737,850 738,979 738,998 738,924 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.12% 15.47% 18.11% 13.77% 19.24% 20.33% 26.44% -
ROE 3.29% 3.99% 3.42% 2.75% 3.23% 3.66% 4.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.69 33.03 32.29 33.04 27.47 28.49 24.96 5.63%
EPS 4.64 5.51 5.82 4.42 5.29 5.79 6.60 -5.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.38 1.70 1.61 1.64 1.58 1.52 -1.24%
Adjusted Per Share Value based on latest NOSH - 737,850
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.71 33.04 32.29 33.01 27.48 28.51 24.97 5.63%
EPS 4.64 5.51 5.82 4.42 5.29 5.79 6.60 -5.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4111 1.3804 1.6997 1.6084 1.6409 1.5809 1.5207 -1.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.16 3.15 3.60 3.23 3.24 3.38 3.32 -
P/RPS 9.11 9.54 11.15 9.78 11.80 11.86 13.30 -6.10%
P/EPS 68.10 57.17 61.86 73.08 61.25 58.38 50.30 5.17%
EY 1.47 1.75 1.62 1.37 1.63 1.71 1.99 -4.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.28 2.12 2.01 1.98 2.14 2.18 0.45%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 23/11/11 11/11/10 05/11/09 12/11/08 01/11/07 30/10/06 -
Price 3.01 3.17 3.48 3.34 3.12 3.38 3.36 -
P/RPS 8.68 9.60 10.78 10.11 11.36 11.86 13.46 -7.04%
P/EPS 64.87 57.53 59.79 75.57 58.98 58.38 50.91 4.11%
EY 1.54 1.74 1.67 1.32 1.70 1.71 1.96 -3.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.30 2.05 2.07 1.90 2.14 2.21 -0.61%

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