[STAR] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
04-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 121.23%
YoY- 9.35%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 160,534 605,167 435,062 274,397 131,667 521,350 382,270 -43.89%
PBT 36,978 137,080 90,549 51,692 23,684 102,876 72,466 -36.11%
Tax -5,680 -16,917 -19,331 -10,640 -5,128 -25,307 -15,182 -48.04%
NP 31,298 120,163 71,218 41,052 18,556 77,569 57,284 -33.14%
-
NP to SH 31,298 120,163 71,218 41,052 18,556 77,569 57,284 -33.14%
-
Tax Rate 15.36% 12.34% 21.35% 20.58% 21.65% 24.60% 20.95% -
Total Cost 129,236 485,004 363,844 233,345 113,111 443,781 324,986 -45.89%
-
Net Worth 716,651 712,959 677,967 661,826 630,966 635,609 610,252 11.29%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 78,867 31,387 31,218 - 61,709 22,999 -
Div Payout % - 65.63% 44.07% 76.05% - 79.55% 40.15% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 716,651 712,959 677,967 661,826 630,966 635,609 610,252 11.29%
NOSH 317,102 315,468 313,873 312,182 310,820 308,548 306,659 2.25%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 19.50% 19.86% 16.37% 14.96% 14.09% 14.88% 14.99% -
ROE 4.37% 16.85% 10.50% 6.20% 2.94% 12.20% 9.39% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 50.63 191.83 138.61 87.90 42.36 168.97 124.66 -45.12%
EPS 9.87 38.09 22.69 13.15 5.97 25.14 18.68 -34.61%
DPS 0.00 25.00 10.00 10.00 0.00 20.00 7.50 -
NAPS 2.26 2.26 2.16 2.12 2.03 2.06 1.99 8.84%
Adjusted Per Share Value based on latest NOSH - 312,011
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 21.74 81.94 58.91 37.15 17.83 70.59 51.76 -43.88%
EPS 4.24 16.27 9.64 5.56 2.51 10.50 7.76 -33.14%
DPS 0.00 10.68 4.25 4.23 0.00 8.36 3.11 -
NAPS 0.9703 0.9653 0.918 0.8961 0.8543 0.8606 0.8263 11.29%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 6.40 6.20 6.00 6.20 5.95 6.00 5.95 -
P/RPS 12.64 3.23 4.33 7.05 14.05 3.55 4.77 91.37%
P/EPS 64.84 16.28 26.44 47.15 99.66 23.87 31.85 60.55%
EY 1.54 6.14 3.78 2.12 1.00 4.19 3.14 -37.78%
DY 0.00 4.03 1.67 1.61 0.00 3.33 1.26 -
P/NAPS 2.83 2.74 2.78 2.92 2.93 2.91 2.99 -3.59%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 17/02/04 03/11/03 04/08/03 30/04/03 17/02/03 11/11/02 -
Price 6.40 6.65 6.10 6.30 6.10 6.00 5.95 -
P/RPS 12.64 3.47 4.40 7.17 14.40 3.55 4.77 91.37%
P/EPS 64.84 17.46 26.88 47.91 102.18 23.87 31.85 60.55%
EY 1.54 5.73 3.72 2.09 0.98 4.19 3.14 -37.78%
DY 0.00 3.76 1.64 1.59 0.00 3.33 1.26 -
P/NAPS 2.83 2.94 2.82 2.97 3.00 2.91 2.99 -3.59%

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