[STAR] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -4.31%
YoY- 23.48%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 605,167 580,082 548,794 526,668 521,350 509,693 496,886 14.00%
PBT 137,080 120,732 103,384 94,736 102,876 96,621 94,982 27.62%
Tax -16,917 -25,774 -21,280 -20,512 -25,307 -20,242 -19,898 -10.22%
NP 120,163 94,957 82,104 74,224 77,569 76,378 75,084 36.70%
-
NP to SH 120,163 94,957 82,104 74,224 77,569 76,378 75,084 36.70%
-
Tax Rate 12.34% 21.35% 20.58% 21.65% 24.60% 20.95% 20.95% -
Total Cost 485,004 485,125 466,690 452,444 443,781 433,314 421,802 9.72%
-
Net Worth 712,959 677,967 661,826 630,966 635,609 610,252 585,545 13.98%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 78,867 41,849 62,436 - 61,709 30,665 45,745 43.63%
Div Payout % 65.63% 44.07% 76.05% - 79.55% 40.15% 60.93% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 712,959 677,967 661,826 630,966 635,609 610,252 585,545 13.98%
NOSH 315,468 313,873 312,182 310,820 308,548 306,659 304,971 2.27%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 19.86% 16.37% 14.96% 14.09% 14.88% 14.99% 15.11% -
ROE 16.85% 14.01% 12.41% 11.76% 12.20% 12.52% 12.82% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 191.83 184.81 175.79 169.44 168.97 166.21 162.93 11.46%
EPS 38.09 30.25 26.30 23.88 25.14 24.91 24.62 33.66%
DPS 25.00 13.33 20.00 0.00 20.00 10.00 15.00 40.44%
NAPS 2.26 2.16 2.12 2.03 2.06 1.99 1.92 11.44%
Adjusted Per Share Value based on latest NOSH - 310,820
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 81.94 78.54 74.31 71.31 70.59 69.01 67.28 14.00%
EPS 16.27 12.86 11.12 10.05 10.50 10.34 10.17 36.66%
DPS 10.68 5.67 8.45 0.00 8.36 4.15 6.19 43.71%
NAPS 0.9653 0.918 0.8961 0.8543 0.8606 0.8263 0.7928 13.98%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 6.20 6.00 6.20 5.95 6.00 5.95 6.15 -
P/RPS 3.23 3.25 3.53 3.51 3.55 3.58 3.77 -9.76%
P/EPS 16.28 19.83 23.57 24.92 23.87 23.89 24.98 -24.77%
EY 6.14 5.04 4.24 4.01 4.19 4.19 4.00 32.96%
DY 4.03 2.22 3.23 0.00 3.33 1.68 2.44 39.59%
P/NAPS 2.74 2.78 2.92 2.93 2.91 2.99 3.20 -9.80%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 03/11/03 04/08/03 30/04/03 17/02/03 11/11/02 05/08/02 -
Price 6.65 6.10 6.30 6.10 6.00 5.95 6.25 -
P/RPS 3.47 3.30 3.58 3.60 3.55 3.58 3.84 -6.51%
P/EPS 17.46 20.16 23.95 25.54 23.87 23.89 25.39 -22.03%
EY 5.73 4.96 4.17 3.91 4.19 4.19 3.94 28.27%
DY 3.76 2.19 3.17 0.00 3.33 1.68 2.40 34.78%
P/NAPS 2.94 2.82 2.97 3.00 2.91 2.99 3.26 -6.63%

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