[STAR] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -86.85%
YoY- -57.05%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 973,921 659,380 415,569 181,346 831,040 619,450 416,482 75.90%
PBT 197,155 119,293 72,740 25,453 201,463 177,602 121,298 38.11%
Tax -47,522 -33,066 -20,092 -7,861 -62,762 -52,054 -34,802 23.01%
NP 149,633 86,227 52,648 17,592 138,701 125,548 86,496 43.96%
-
NP to SH 144,711 83,738 51,125 18,264 138,905 125,576 86,484 40.81%
-
Tax Rate 24.10% 27.72% 27.62% 30.88% 31.15% 29.31% 28.69% -
Total Cost 824,288 573,153 362,921 163,754 692,339 493,902 329,986 83.79%
-
Net Worth 1,255,794 1,188,872 1,219,020 1,168,304 1,211,080 1,211,439 1,248,146 0.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 155,127 77,535 77,574 - 155,077 77,561 77,547 58.56%
Div Payout % 107.20% 92.59% 151.73% - 111.64% 61.76% 89.67% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,255,794 1,188,872 1,219,020 1,168,304 1,211,080 1,211,439 1,248,146 0.40%
NOSH 738,702 738,430 738,800 739,433 738,463 738,682 738,548 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.36% 13.08% 12.67% 9.70% 16.69% 20.27% 20.77% -
ROE 11.52% 7.04% 4.19% 1.56% 11.47% 10.37% 6.93% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 131.84 89.29 56.25 24.53 112.54 83.86 56.39 75.88%
EPS 19.59 11.34 6.92 2.47 18.81 17.00 11.71 40.79%
DPS 21.00 10.50 10.50 0.00 21.00 10.50 10.50 58.53%
NAPS 1.70 1.61 1.65 1.58 1.64 1.64 1.69 0.39%
Adjusted Per Share Value based on latest NOSH - 739,433
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 131.87 89.28 56.27 24.55 112.52 83.87 56.39 75.91%
EPS 19.59 11.34 6.92 2.47 18.81 17.00 11.71 40.79%
DPS 21.00 10.50 10.50 0.00 21.00 10.50 10.50 58.53%
NAPS 1.7003 1.6097 1.6505 1.5819 1.6398 1.6403 1.69 0.40%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.18 3.23 3.10 3.28 3.24 3.24 3.50 -
P/RPS 2.41 3.62 5.51 13.37 2.88 3.86 6.21 -46.70%
P/EPS 16.23 28.48 44.80 132.79 17.22 19.06 29.89 -33.36%
EY 6.16 3.51 2.23 0.75 5.81 5.25 3.35 49.92%
DY 6.60 3.25 3.39 0.00 6.48 3.24 3.00 68.91%
P/NAPS 1.87 2.01 1.88 2.08 1.98 1.98 2.07 -6.53%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 05/11/09 30/07/09 26/05/09 25/02/09 12/11/08 30/07/08 -
Price 3.20 3.34 3.24 3.20 3.04 3.12 3.32 -
P/RPS 2.43 3.74 5.76 13.05 2.70 3.72 5.89 -44.49%
P/EPS 16.33 29.45 46.82 129.55 16.16 18.35 28.35 -30.70%
EY 6.12 3.40 2.14 0.77 6.19 5.45 3.53 44.17%
DY 6.56 3.14 3.24 0.00 6.91 3.37 3.16 62.51%
P/NAPS 1.88 2.07 1.96 2.03 1.85 1.90 1.96 -2.73%

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