[STAR] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -73.86%
YoY- 107.1%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,061,700 764,791 526,327 230,586 973,921 659,380 415,569 86.56%
PBT 258,807 183,636 125,768 53,502 197,155 119,293 72,740 132.52%
Tax -68,639 -50,089 -35,396 -15,162 -47,522 -33,066 -20,092 126.32%
NP 190,168 133,547 90,372 38,340 149,633 86,227 52,648 134.86%
-
NP to SH 184,941 130,887 87,909 37,825 144,711 83,738 51,125 135.09%
-
Tax Rate 26.52% 27.28% 28.14% 28.34% 24.10% 27.72% 27.62% -
Total Cost 871,532 631,244 435,955 192,246 824,288 573,153 362,921 79.04%
-
Net Worth 1,011,857 1,255,688 1,270,617 1,226,357 1,255,794 1,188,872 1,219,020 -11.64%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 532,517 77,557 77,566 - 155,127 77,535 77,574 259.93%
Div Payout % 287.94% 59.26% 88.24% - 107.20% 92.59% 151.73% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,011,857 1,255,688 1,270,617 1,226,357 1,255,794 1,188,872 1,219,020 -11.64%
NOSH 738,582 738,639 738,731 738,769 738,702 738,430 738,800 -0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 17.91% 17.46% 17.17% 16.63% 15.36% 13.08% 12.67% -
ROE 18.28% 10.42% 6.92% 3.08% 11.52% 7.04% 4.19% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 143.75 103.54 71.25 31.21 131.84 89.29 56.25 86.60%
EPS 25.04 17.72 11.90 5.12 19.59 11.34 6.92 135.14%
DPS 72.10 10.50 10.50 0.00 21.00 10.50 10.50 260.00%
NAPS 1.37 1.70 1.72 1.66 1.70 1.61 1.65 -11.62%
Adjusted Per Share Value based on latest NOSH - 738,769
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 143.75 103.55 71.26 31.22 131.87 89.28 56.27 86.55%
EPS 25.04 17.72 11.90 5.12 19.59 11.34 6.92 135.14%
DPS 72.10 10.50 10.50 0.00 21.00 10.50 10.50 260.00%
NAPS 1.37 1.7002 1.7204 1.6605 1.7003 1.6097 1.6505 -11.64%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.31 3.60 3.45 3.40 3.18 3.23 3.10 -
P/RPS 2.30 3.48 4.84 10.89 2.41 3.62 5.51 -44.05%
P/EPS 13.22 20.32 28.99 66.41 16.23 28.48 44.80 -55.57%
EY 7.56 4.92 3.45 1.51 6.16 3.51 2.23 125.17%
DY 21.78 2.92 3.04 0.00 6.60 3.25 3.39 244.42%
P/NAPS 2.42 2.12 2.01 2.05 1.87 2.01 1.88 18.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 30/07/09 -
Price 3.46 3.48 3.56 3.30 3.20 3.34 3.24 -
P/RPS 2.41 3.36 5.00 10.57 2.43 3.74 5.76 -43.97%
P/EPS 13.82 19.64 29.92 64.45 16.33 29.45 46.82 -55.56%
EY 7.24 5.09 3.34 1.55 6.12 3.40 2.14 124.86%
DY 20.84 3.02 2.95 0.00 6.56 3.14 3.24 244.69%
P/NAPS 2.53 2.05 2.07 1.99 1.88 2.07 1.96 18.49%

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