[STAR] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
05-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 24.92%
YoY- 18.05%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 526,668 521,350 509,693 496,886 450,648 468,857 464,738 8.70%
PBT 94,736 102,876 96,621 94,982 75,716 86,328 86,869 5.95%
Tax -20,512 -25,307 -20,242 -19,898 -15,608 -18,056 -23,064 -7.52%
NP 74,224 77,569 76,378 75,084 60,108 68,272 63,805 10.61%
-
NP to SH 74,224 77,569 76,378 75,084 60,108 68,272 63,805 10.61%
-
Tax Rate 21.65% 24.60% 20.95% 20.95% 20.61% 20.92% 26.55% -
Total Cost 452,444 443,781 433,314 421,802 390,540 400,585 400,933 8.39%
-
Net Worth 630,966 635,609 610,252 585,545 599,254 580,069 558,878 8.43%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 61,709 30,665 45,745 - 45,555 - -
Div Payout % - 79.55% 40.15% 60.93% - 66.73% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 630,966 635,609 610,252 585,545 599,254 580,069 558,878 8.43%
NOSH 310,820 308,548 306,659 304,971 304,190 303,701 151,869 61.26%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 14.09% 14.88% 14.99% 15.11% 13.34% 14.56% 13.73% -
ROE 11.76% 12.20% 12.52% 12.82% 10.03% 11.77% 11.42% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 169.44 168.97 166.21 162.93 148.15 154.38 306.01 -32.59%
EPS 23.88 25.14 24.91 24.62 19.76 22.48 42.01 -31.40%
DPS 0.00 20.00 10.00 15.00 0.00 15.00 0.00 -
NAPS 2.03 2.06 1.99 1.92 1.97 1.91 3.68 -32.76%
Adjusted Per Share Value based on latest NOSH - 305,081
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 71.31 70.59 69.01 67.28 61.02 63.48 62.92 8.71%
EPS 10.05 10.50 10.34 10.17 8.14 9.24 8.64 10.61%
DPS 0.00 8.36 4.15 6.19 0.00 6.17 0.00 -
NAPS 0.8543 0.8606 0.8263 0.7928 0.8114 0.7854 0.7567 8.43%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 5.95 6.00 5.95 6.15 6.85 4.94 9.00 -
P/RPS 3.51 3.55 3.58 3.77 4.62 3.20 2.94 12.55%
P/EPS 24.92 23.87 23.89 24.98 34.67 21.98 21.42 10.62%
EY 4.01 4.19 4.19 4.00 2.88 4.55 4.67 -9.66%
DY 0.00 3.33 1.68 2.44 0.00 3.04 0.00 -
P/NAPS 2.93 2.91 2.99 3.20 3.48 2.59 2.45 12.68%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/04/03 17/02/03 11/11/02 05/08/02 06/05/02 25/02/02 05/11/01 -
Price 6.10 6.00 5.95 6.25 6.80 5.45 4.38 -
P/RPS 3.60 3.55 3.58 3.84 4.59 3.53 1.43 85.16%
P/EPS 25.54 23.87 23.89 25.39 34.41 24.24 10.43 81.77%
EY 3.91 4.19 4.19 3.94 2.91 4.12 9.59 -45.04%
DY 0.00 3.33 1.68 2.40 0.00 2.75 0.00 -
P/NAPS 3.00 2.91 2.99 3.26 3.45 2.85 1.19 85.33%

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