[STAR] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 68.73%
YoY- 54.91%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 517,076 336,531 160,534 605,167 435,062 274,397 131,667 148.29%
PBT 123,320 80,262 36,978 137,080 90,549 51,692 23,684 199.51%
Tax -18,042 -11,946 -5,680 -16,917 -19,331 -10,640 -5,128 130.79%
NP 105,278 68,316 31,298 120,163 71,218 41,052 18,556 217.09%
-
NP to SH 105,278 68,316 31,298 120,163 71,218 41,052 18,556 217.09%
-
Tax Rate 14.63% 14.88% 15.36% 12.34% 21.35% 20.58% 21.65% -
Total Cost 411,798 268,215 129,236 485,004 363,844 233,345 113,111 136.10%
-
Net Worth 770,092 755,877 716,651 712,959 677,967 661,826 630,966 14.16%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 48,130 47,840 - 78,867 31,387 31,218 - -
Div Payout % 45.72% 70.03% - 65.63% 44.07% 76.05% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 770,092 755,877 716,651 712,959 677,967 661,826 630,966 14.16%
NOSH 320,871 318,935 317,102 315,468 313,873 312,182 310,820 2.13%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 20.36% 20.30% 19.50% 19.86% 16.37% 14.96% 14.09% -
ROE 13.67% 9.04% 4.37% 16.85% 10.50% 6.20% 2.94% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 161.15 105.52 50.63 191.83 138.61 87.90 42.36 143.10%
EPS 32.81 21.42 9.87 38.09 22.69 13.15 5.97 210.46%
DPS 15.00 15.00 0.00 25.00 10.00 10.00 0.00 -
NAPS 2.40 2.37 2.26 2.26 2.16 2.12 2.03 11.77%
Adjusted Per Share Value based on latest NOSH - 315,360
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 70.01 45.57 21.74 81.94 58.91 37.15 17.83 148.26%
EPS 14.25 9.25 4.24 16.27 9.64 5.56 2.51 217.23%
DPS 6.52 6.48 0.00 10.68 4.25 4.23 0.00 -
NAPS 1.0427 1.0234 0.9703 0.9653 0.918 0.8961 0.8543 14.16%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 6.50 6.50 6.40 6.20 6.00 6.20 5.95 -
P/RPS 4.03 6.16 12.64 3.23 4.33 7.05 14.05 -56.40%
P/EPS 19.81 30.35 64.84 16.28 26.44 47.15 99.66 -65.83%
EY 5.05 3.30 1.54 6.14 3.78 2.12 1.00 193.48%
DY 2.31 2.31 0.00 4.03 1.67 1.61 0.00 -
P/NAPS 2.71 2.74 2.83 2.74 2.78 2.92 2.93 -5.05%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 02/11/04 23/07/04 20/05/04 17/02/04 03/11/03 04/08/03 30/04/03 -
Price 6.40 6.40 6.40 6.65 6.10 6.30 6.10 -
P/RPS 3.97 6.07 12.64 3.47 4.40 7.17 14.40 -57.54%
P/EPS 19.51 29.88 64.84 17.46 26.88 47.91 102.18 -66.74%
EY 5.13 3.35 1.54 5.73 3.72 2.09 0.98 200.57%
DY 2.34 2.34 0.00 3.76 1.64 1.59 0.00 -
P/NAPS 2.67 2.70 2.83 2.94 2.82 2.97 3.00 -7.45%

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