[STAR] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 132.41%
YoY- 71.95%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 228,026 1,061,700 764,791 526,327 230,586 973,921 659,380 -50.76%
PBT 54,919 258,807 183,636 125,768 53,502 197,155 119,293 -40.40%
Tax -16,869 -68,639 -50,089 -35,396 -15,162 -47,522 -33,066 -36.17%
NP 38,050 190,168 133,547 90,372 38,340 149,633 86,227 -42.06%
-
NP to SH 40,270 184,941 130,887 87,909 37,825 144,711 83,738 -38.64%
-
Tax Rate 30.72% 26.52% 27.28% 28.14% 28.34% 24.10% 27.72% -
Total Cost 189,976 871,532 631,244 435,955 192,246 824,288 573,153 -52.13%
-
Net Worth 982,735 1,011,857 1,255,688 1,270,617 1,226,357 1,255,794 1,188,872 -11.93%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 532,517 77,557 77,566 - 155,127 77,535 -
Div Payout % - 287.94% 59.26% 88.24% - 107.20% 92.59% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 982,735 1,011,857 1,255,688 1,270,617 1,226,357 1,255,794 1,188,872 -11.93%
NOSH 738,899 738,582 738,639 738,731 738,769 738,702 738,430 0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 16.69% 17.91% 17.46% 17.17% 16.63% 15.36% 13.08% -
ROE 4.10% 18.28% 10.42% 6.92% 3.08% 11.52% 7.04% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.86 143.75 103.54 71.25 31.21 131.84 89.29 -50.78%
EPS 5.45 25.04 17.72 11.90 5.12 19.59 11.34 -38.67%
DPS 0.00 72.10 10.50 10.50 0.00 21.00 10.50 -
NAPS 1.33 1.37 1.70 1.72 1.66 1.70 1.61 -11.96%
Adjusted Per Share Value based on latest NOSH - 738,702
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.87 143.75 103.55 71.26 31.22 131.87 89.28 -50.76%
EPS 5.45 25.04 17.72 11.90 5.12 19.59 11.34 -38.67%
DPS 0.00 72.10 10.50 10.50 0.00 21.00 10.50 -
NAPS 1.3306 1.37 1.7002 1.7204 1.6605 1.7003 1.6097 -11.93%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.50 3.31 3.60 3.45 3.40 3.18 3.23 -
P/RPS 11.34 2.30 3.48 4.84 10.89 2.41 3.62 114.24%
P/EPS 64.22 13.22 20.32 28.99 66.41 16.23 28.48 72.04%
EY 1.56 7.56 4.92 3.45 1.51 6.16 3.51 -41.79%
DY 0.00 21.78 2.92 3.04 0.00 6.60 3.25 -
P/NAPS 2.63 2.42 2.12 2.01 2.05 1.87 2.01 19.64%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 23/02/11 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 -
Price 3.35 3.46 3.48 3.56 3.30 3.20 3.34 -
P/RPS 10.86 2.41 3.36 5.00 10.57 2.43 3.74 103.66%
P/EPS 61.47 13.82 19.64 29.92 64.45 16.33 29.45 63.39%
EY 1.63 7.24 5.09 3.34 1.55 6.12 3.40 -38.77%
DY 0.00 20.84 3.02 2.95 0.00 6.56 3.14 -
P/NAPS 2.52 2.53 2.05 2.07 1.99 1.88 2.07 14.02%

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