[STAR] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
03-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -79.72%
YoY- 5.85%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 468,857 348,554 228,073 108,695 444,798 321,533 202,092 74.98%
PBT 86,328 65,152 43,480 21,268 121,451 87,383 57,274 31.36%
Tax -18,056 -17,298 -11,679 -5,877 -45,565 -32,901 -21,590 -11.20%
NP 68,272 47,854 31,801 15,391 75,886 54,482 35,684 53.93%
-
NP to SH 68,272 47,854 31,801 15,391 75,886 54,482 35,684 53.93%
-
Tax Rate 20.92% 26.55% 26.86% 27.63% 37.52% 37.65% 37.70% -
Total Cost 400,585 300,700 196,272 93,304 368,912 267,051 166,408 79.32%
-
Net Worth 580,069 558,878 564,676 549,461 532,826 526,755 508,470 9.15%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 45,555 - 11,384 - 26,565 - - -
Div Payout % 66.73% - 35.80% - 35.01% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 580,069 558,878 564,676 549,461 532,826 526,755 508,470 9.15%
NOSH 303,701 151,869 151,794 151,785 151,802 151,802 151,782 58.58%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 14.56% 13.73% 13.94% 14.16% 17.06% 16.94% 17.66% -
ROE 11.77% 8.56% 5.63% 2.80% 14.24% 10.34% 7.02% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 154.38 229.51 150.25 71.61 293.01 211.81 133.15 10.33%
EPS 22.48 31.51 20.95 10.14 49.99 35.89 23.51 -2.93%
DPS 15.00 0.00 7.50 0.00 17.50 0.00 0.00 -
NAPS 1.91 3.68 3.72 3.62 3.51 3.47 3.35 -31.17%
Adjusted Per Share Value based on latest NOSH - 151,785
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 63.48 47.19 30.88 14.72 60.22 43.53 27.36 74.99%
EPS 9.24 6.48 4.31 2.08 10.27 7.38 4.83 53.92%
DPS 6.17 0.00 1.54 0.00 3.60 0.00 0.00 -
NAPS 0.7854 0.7567 0.7646 0.744 0.7214 0.7132 0.6885 9.14%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 4.94 9.00 8.60 9.40 10.70 11.00 12.90 -
P/RPS 3.20 3.92 5.72 13.13 3.65 5.19 9.69 -52.12%
P/EPS 21.98 28.56 41.05 92.70 21.40 30.65 54.87 -45.56%
EY 4.55 3.50 2.44 1.08 4.67 3.26 1.82 83.89%
DY 3.04 0.00 0.87 0.00 1.64 0.00 0.00 -
P/NAPS 2.59 2.45 2.31 2.60 3.05 3.17 3.85 -23.16%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 25/02/02 05/11/01 27/07/01 03/05/01 07/03/01 23/10/00 01/08/00 -
Price 5.45 4.38 8.40 8.75 8.75 12.50 13.60 -
P/RPS 3.53 1.91 5.59 12.22 2.99 5.90 10.21 -50.64%
P/EPS 24.24 13.90 40.10 86.29 17.50 34.83 57.85 -43.91%
EY 4.12 7.19 2.49 1.16 5.71 2.87 1.73 78.05%
DY 2.75 0.00 0.89 0.00 2.00 0.00 0.00 -
P/NAPS 2.85 1.19 2.26 2.42 2.49 3.60 4.06 -20.96%

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