[STAR] YoY TTM Result on 30-Sep-2001 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
05-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -3.81%
YoY- -17.15%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 687,181 574,142 502,573 471,819 421,286 227,733 -1.15%
PBT 169,851 120,959 93,642 99,220 116,587 67,696 -0.96%
Tax -15,628 -29,456 -15,940 -29,962 -32,988 0 -100.00%
NP 154,223 91,503 77,702 69,258 83,599 67,696 -0.86%
-
NP to SH 154,223 91,503 77,702 69,258 83,599 67,696 -0.86%
-
Tax Rate 9.20% 24.35% 17.02% 30.20% 28.29% 0.00% -
Total Cost 532,958 482,639 424,871 402,561 337,687 160,037 -1.25%
-
Net Worth 770,041 678,028 610,040 558,893 526,890 466,036 -0.52%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 95,130 69,795 45,669 26,565 22,769 11,388 -2.20%
Div Payout % 61.68% 76.28% 58.77% 38.36% 27.24% 16.82% -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 770,041 678,028 610,040 558,893 526,890 466,036 -0.52%
NOSH 320,850 313,902 306,552 151,873 151,841 151,803 -0.78%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 22.44% 15.94% 15.46% 14.68% 19.84% 29.73% -
ROE 20.03% 13.50% 12.74% 12.39% 15.87% 14.53% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 214.17 182.90 163.94 310.67 277.45 150.02 -0.37%
EPS 48.07 29.15 25.35 45.60 55.06 44.59 -0.07%
DPS 30.00 22.50 15.00 17.50 15.00 7.50 -1.44%
NAPS 2.40 2.16 1.99 3.68 3.47 3.07 0.25%
Adjusted Per Share Value based on latest NOSH - 151,873
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 93.04 77.74 68.05 63.88 57.04 30.83 -1.15%
EPS 20.88 12.39 10.52 9.38 11.32 9.17 -0.86%
DPS 12.88 9.45 6.18 3.60 3.08 1.54 -2.20%
NAPS 1.0426 0.918 0.826 0.7567 0.7134 0.631 -0.52%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 6.50 6.00 5.95 9.00 11.00 0.00 -
P/RPS 3.03 3.28 3.63 2.90 3.96 0.00 -100.00%
P/EPS 13.52 20.58 23.47 19.74 19.98 0.00 -100.00%
EY 7.39 4.86 4.26 5.07 5.01 0.00 -100.00%
DY 4.62 3.75 2.52 1.94 1.36 0.00 -100.00%
P/NAPS 2.71 2.78 2.99 2.45 3.17 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 02/11/04 03/11/03 11/11/02 05/11/01 23/10/00 - -
Price 6.40 6.10 5.95 4.38 12.50 0.00 -
P/RPS 2.99 3.34 3.63 1.41 4.51 0.00 -100.00%
P/EPS 13.31 20.93 23.47 9.60 22.70 0.00 -100.00%
EY 7.51 4.78 4.26 10.41 4.40 0.00 -100.00%
DY 4.69 3.69 2.52 4.00 1.20 0.00 -100.00%
P/NAPS 2.67 2.82 2.99 1.19 3.60 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