[STAR] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
05-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 49.83%
YoY- 37.2%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 131,667 139,080 133,827 135,781 112,662 120,303 120,481 6.10%
PBT 23,684 30,410 24,975 28,562 18,929 21,176 21,672 6.10%
Tax -5,128 -10,125 -5,233 -6,047 -3,902 -758 -5,619 -5.91%
NP 18,556 20,285 19,742 22,515 15,027 20,418 16,053 10.15%
-
NP to SH 18,556 20,285 19,742 22,515 15,027 20,418 16,053 10.15%
-
Tax Rate 21.65% 33.29% 20.95% 21.17% 20.61% 3.58% 25.93% -
Total Cost 113,111 118,795 114,085 113,266 97,635 99,885 104,428 5.47%
-
Net Worth 630,966 636,028 610,040 585,756 599,254 580,333 558,893 8.43%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 38,593 - 22,881 - 22,787 - -
Div Payout % - 190.26% - 101.63% - 111.61% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 630,966 636,028 610,040 585,756 599,254 580,333 558,893 8.43%
NOSH 310,820 308,751 306,552 305,081 304,190 303,839 151,873 61.26%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 14.09% 14.59% 14.75% 16.58% 13.34% 16.97% 13.32% -
ROE 2.94% 3.19% 3.24% 3.84% 2.51% 3.52% 2.87% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 42.36 45.05 43.66 44.51 37.04 39.59 79.33 -34.20%
EPS 5.97 6.57 6.44 7.38 4.94 6.72 10.57 -31.69%
DPS 0.00 12.50 0.00 7.50 0.00 7.50 0.00 -
NAPS 2.03 2.06 1.99 1.92 1.97 1.91 3.68 -32.76%
Adjusted Per Share Value based on latest NOSH - 305,081
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 17.83 18.83 18.12 18.38 15.25 16.29 16.31 6.12%
EPS 2.51 2.75 2.67 3.05 2.03 2.76 2.17 10.19%
DPS 0.00 5.23 0.00 3.10 0.00 3.09 0.00 -
NAPS 0.8543 0.8612 0.826 0.7931 0.8114 0.7858 0.7567 8.43%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 5.95 6.00 5.95 6.15 6.85 4.94 9.00 -
P/RPS 14.05 13.32 13.63 13.82 18.50 12.48 11.35 15.30%
P/EPS 99.66 91.32 92.39 83.33 138.66 73.51 85.15 11.07%
EY 1.00 1.09 1.08 1.20 0.72 1.36 1.17 -9.94%
DY 0.00 2.08 0.00 1.22 0.00 1.52 0.00 -
P/NAPS 2.93 2.91 2.99 3.20 3.48 2.59 2.45 12.68%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/04/03 17/02/03 11/11/02 05/08/02 06/05/02 25/02/02 05/11/01 -
Price 6.10 6.00 5.95 6.25 6.80 5.45 4.38 -
P/RPS 14.40 13.32 13.63 14.04 18.36 13.76 5.52 89.61%
P/EPS 102.18 91.32 92.39 84.69 137.65 81.10 41.44 82.61%
EY 0.98 1.09 1.08 1.18 0.73 1.23 2.41 -45.14%
DY 0.00 2.08 0.00 1.20 0.00 1.38 0.00 -
P/NAPS 3.00 2.91 2.99 3.26 3.45 2.85 1.19 85.33%

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