[STAR] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 48.89%
YoY- 56.31%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 522,280 228,026 1,061,700 764,791 526,327 230,586 973,921 -34.06%
PBT 130,646 54,919 258,807 183,636 125,768 53,502 197,155 -24.04%
Tax -34,776 -16,869 -68,639 -50,089 -35,396 -15,162 -47,522 -18.84%
NP 95,870 38,050 190,168 133,547 90,372 38,340 149,633 -25.74%
-
NP to SH 95,524 40,270 184,941 130,887 87,909 37,825 144,711 -24.24%
-
Tax Rate 26.62% 30.72% 26.52% 27.28% 28.14% 28.34% 24.10% -
Total Cost 426,410 189,976 871,532 631,244 435,955 192,246 824,288 -35.63%
-
Net Worth 1,040,872 982,735 1,011,857 1,255,688 1,270,617 1,226,357 1,255,794 -11.79%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 66,438 - 532,517 77,557 77,566 - 155,127 -43.27%
Div Payout % 69.55% - 287.94% 59.26% 88.24% - 107.20% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,040,872 982,735 1,011,857 1,255,688 1,270,617 1,226,357 1,255,794 -11.79%
NOSH 738,207 738,899 738,582 738,639 738,731 738,769 738,702 -0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.36% 16.69% 17.91% 17.46% 17.17% 16.63% 15.36% -
ROE 9.18% 4.10% 18.28% 10.42% 6.92% 3.08% 11.52% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 70.75 30.86 143.75 103.54 71.25 31.21 131.84 -34.03%
EPS 12.94 5.45 25.04 17.72 11.90 5.12 19.59 -24.21%
DPS 9.00 0.00 72.10 10.50 10.50 0.00 21.00 -43.24%
NAPS 1.41 1.33 1.37 1.70 1.72 1.66 1.70 -11.75%
Adjusted Per Share Value based on latest NOSH - 738,453
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 70.72 30.87 143.75 103.55 71.26 31.22 131.87 -34.06%
EPS 12.93 5.45 25.04 17.72 11.90 5.12 19.59 -24.25%
DPS 9.00 0.00 72.10 10.50 10.50 0.00 21.00 -43.24%
NAPS 1.4093 1.3306 1.37 1.7002 1.7204 1.6605 1.7003 -11.79%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.40 3.50 3.31 3.60 3.45 3.40 3.18 -
P/RPS 4.81 11.34 2.30 3.48 4.84 10.89 2.41 58.72%
P/EPS 26.28 64.22 13.22 20.32 28.99 66.41 16.23 38.01%
EY 3.81 1.56 7.56 4.92 3.45 1.51 6.16 -27.47%
DY 2.65 0.00 21.78 2.92 3.04 0.00 6.60 -45.66%
P/NAPS 2.41 2.63 2.42 2.12 2.01 2.05 1.87 18.48%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 26/05/11 23/02/11 11/11/10 17/08/10 24/05/10 11/02/10 -
Price 3.35 3.35 3.46 3.48 3.56 3.30 3.20 -
P/RPS 4.73 10.86 2.41 3.36 5.00 10.57 2.43 56.08%
P/EPS 25.89 61.47 13.82 19.64 29.92 64.45 16.33 36.08%
EY 3.86 1.63 7.24 5.09 3.34 1.55 6.12 -26.51%
DY 2.69 0.00 20.84 3.02 2.95 0.00 6.56 -44.89%
P/NAPS 2.38 2.52 2.53 2.05 2.07 1.99 1.88 17.07%

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