[STAR] YoY TTM Result on 31-Mar-2001 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
03-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 1.12%
YoY- -18.37%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 634,034 540,355 472,824 463,292 354,245 15.65%
PBT 150,374 107,631 83,989 118,940 103,327 9.82%
Tax -17,469 -26,533 -16,081 -42,204 -9,325 16.97%
NP 132,905 81,098 67,908 76,736 94,002 9.03%
-
NP to SH 132,905 81,098 67,908 76,736 94,002 9.03%
-
Tax Rate 11.62% 24.65% 19.15% 35.48% 9.02% -
Total Cost 501,129 459,257 404,916 386,556 260,243 17.78%
-
Net Worth 716,651 630,966 599,254 549,461 532,765 7.68%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 78,505 61,475 34,173 26,563 22,773 36.23%
Div Payout % 59.07% 75.80% 50.32% 34.62% 24.23% -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 716,651 630,966 599,254 549,461 532,765 7.68%
NOSH 317,102 310,820 304,190 151,785 151,784 20.20%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 20.96% 15.01% 14.36% 16.56% 26.54% -
ROE 18.55% 12.85% 11.33% 13.97% 17.64% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 199.95 173.85 155.44 305.23 233.39 -3.78%
EPS 41.91 26.09 22.32 50.56 61.93 -9.29%
DPS 25.00 20.00 11.23 17.50 15.00 13.61%
NAPS 2.26 2.03 1.97 3.62 3.51 -10.41%
Adjusted Per Share Value based on latest NOSH - 151,785
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 88.73 75.62 66.17 64.83 49.57 15.65%
EPS 18.60 11.35 9.50 10.74 13.16 9.02%
DPS 10.99 8.60 4.78 3.72 3.19 36.21%
NAPS 1.0029 0.883 0.8386 0.7689 0.7456 7.68%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 6.40 5.95 6.85 9.40 16.80 -
P/RPS 3.20 3.42 4.41 3.08 7.20 -18.33%
P/EPS 15.27 22.80 30.68 18.59 27.13 -13.37%
EY 6.55 4.39 3.26 5.38 3.69 15.41%
DY 3.91 3.36 1.64 1.86 0.89 44.73%
P/NAPS 2.83 2.93 3.48 2.60 4.79 -12.31%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 20/05/04 30/04/03 06/05/02 03/05/01 - -
Price 6.40 6.10 6.80 8.75 0.00 -
P/RPS 3.20 3.51 4.37 2.87 0.00 -
P/EPS 15.27 23.38 30.46 17.31 0.00 -
EY 6.55 4.28 3.28 5.78 0.00 -
DY 3.91 3.28 1.65 2.00 0.00 -
P/NAPS 2.83 3.00 3.45 2.42 0.00 -

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