[STAR] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 73.48%
YoY- 24.32%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 336,531 160,534 605,167 435,062 274,397 131,667 521,350 -25.32%
PBT 80,262 36,978 137,080 90,549 51,692 23,684 102,876 -15.26%
Tax -11,946 -5,680 -16,917 -19,331 -10,640 -5,128 -25,307 -39.40%
NP 68,316 31,298 120,163 71,218 41,052 18,556 77,569 -8.12%
-
NP to SH 68,316 31,298 120,163 71,218 41,052 18,556 77,569 -8.12%
-
Tax Rate 14.88% 15.36% 12.34% 21.35% 20.58% 21.65% 24.60% -
Total Cost 268,215 129,236 485,004 363,844 233,345 113,111 443,781 -28.53%
-
Net Worth 755,877 716,651 712,959 677,967 661,826 630,966 635,609 12.25%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 47,840 - 78,867 31,387 31,218 - 61,709 -15.62%
Div Payout % 70.03% - 65.63% 44.07% 76.05% - 79.55% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 755,877 716,651 712,959 677,967 661,826 630,966 635,609 12.25%
NOSH 318,935 317,102 315,468 313,873 312,182 310,820 308,548 2.23%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 20.30% 19.50% 19.86% 16.37% 14.96% 14.09% 14.88% -
ROE 9.04% 4.37% 16.85% 10.50% 6.20% 2.94% 12.20% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 105.52 50.63 191.83 138.61 87.90 42.36 168.97 -26.96%
EPS 21.42 9.87 38.09 22.69 13.15 5.97 25.14 -10.13%
DPS 15.00 0.00 25.00 10.00 10.00 0.00 20.00 -17.46%
NAPS 2.37 2.26 2.26 2.16 2.12 2.03 2.06 9.80%
Adjusted Per Share Value based on latest NOSH - 313,902
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 45.57 21.74 81.94 58.91 37.15 17.83 70.59 -25.32%
EPS 9.25 4.24 16.27 9.64 5.56 2.51 10.50 -8.11%
DPS 6.48 0.00 10.68 4.25 4.23 0.00 8.36 -15.63%
NAPS 1.0234 0.9703 0.9653 0.918 0.8961 0.8543 0.8606 12.25%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 6.50 6.40 6.20 6.00 6.20 5.95 6.00 -
P/RPS 6.16 12.64 3.23 4.33 7.05 14.05 3.55 44.44%
P/EPS 30.35 64.84 16.28 26.44 47.15 99.66 23.87 17.38%
EY 3.30 1.54 6.14 3.78 2.12 1.00 4.19 -14.72%
DY 2.31 0.00 4.03 1.67 1.61 0.00 3.33 -21.65%
P/NAPS 2.74 2.83 2.74 2.78 2.92 2.93 2.91 -3.93%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/07/04 20/05/04 17/02/04 03/11/03 04/08/03 30/04/03 17/02/03 -
Price 6.40 6.40 6.65 6.10 6.30 6.10 6.00 -
P/RPS 6.07 12.64 3.47 4.40 7.17 14.40 3.55 43.03%
P/EPS 29.88 64.84 17.46 26.88 47.91 102.18 23.87 16.16%
EY 3.35 1.54 5.73 3.72 2.09 0.98 4.19 -13.86%
DY 2.34 0.00 3.76 1.64 1.59 0.00 3.33 -20.97%
P/NAPS 2.70 2.83 2.94 2.82 2.97 3.00 2.91 -4.87%

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