[STAR] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 72.81%
YoY- 4.18%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 764,791 526,327 230,586 973,921 659,380 415,569 181,346 160.80%
PBT 183,636 125,768 53,502 197,155 119,293 72,740 25,453 272.92%
Tax -50,089 -35,396 -15,162 -47,522 -33,066 -20,092 -7,861 243.31%
NP 133,547 90,372 38,340 149,633 86,227 52,648 17,592 285.78%
-
NP to SH 130,887 87,909 37,825 144,711 83,738 51,125 18,264 271.26%
-
Tax Rate 27.28% 28.14% 28.34% 24.10% 27.72% 27.62% 30.88% -
Total Cost 631,244 435,955 192,246 824,288 573,153 362,921 163,754 145.64%
-
Net Worth 1,255,688 1,270,617 1,226,357 1,255,794 1,188,872 1,219,020 1,168,304 4.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 77,557 77,566 - 155,127 77,535 77,574 - -
Div Payout % 59.26% 88.24% - 107.20% 92.59% 151.73% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,255,688 1,270,617 1,226,357 1,255,794 1,188,872 1,219,020 1,168,304 4.92%
NOSH 738,639 738,731 738,769 738,702 738,430 738,800 739,433 -0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.46% 17.17% 16.63% 15.36% 13.08% 12.67% 9.70% -
ROE 10.42% 6.92% 3.08% 11.52% 7.04% 4.19% 1.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 103.54 71.25 31.21 131.84 89.29 56.25 24.53 160.95%
EPS 17.72 11.90 5.12 19.59 11.34 6.92 2.47 271.52%
DPS 10.50 10.50 0.00 21.00 10.50 10.50 0.00 -
NAPS 1.70 1.72 1.66 1.70 1.61 1.65 1.58 4.99%
Adjusted Per Share Value based on latest NOSH - 738,181
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 103.55 71.26 31.22 131.87 89.28 56.27 24.55 160.82%
EPS 17.72 11.90 5.12 19.59 11.34 6.92 2.47 271.52%
DPS 10.50 10.50 0.00 21.00 10.50 10.50 0.00 -
NAPS 1.7002 1.7204 1.6605 1.7003 1.6097 1.6505 1.5819 4.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.60 3.45 3.40 3.18 3.23 3.10 3.28 -
P/RPS 3.48 4.84 10.89 2.41 3.62 5.51 13.37 -59.20%
P/EPS 20.32 28.99 66.41 16.23 28.48 44.80 132.79 -71.35%
EY 4.92 3.45 1.51 6.16 3.51 2.23 0.75 250.03%
DY 2.92 3.04 0.00 6.60 3.25 3.39 0.00 -
P/NAPS 2.12 2.01 2.05 1.87 2.01 1.88 2.08 1.27%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 30/07/09 26/05/09 -
Price 3.48 3.56 3.30 3.20 3.34 3.24 3.20 -
P/RPS 3.36 5.00 10.57 2.43 3.74 5.76 13.05 -59.49%
P/EPS 19.64 29.92 64.45 16.33 29.45 46.82 129.55 -71.53%
EY 5.09 3.34 1.55 6.12 3.40 2.14 0.77 251.81%
DY 3.02 2.95 0.00 6.56 3.14 3.24 0.00 -
P/NAPS 2.05 2.07 1.99 1.88 2.07 1.96 2.03 0.65%

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