[STAR] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 32.41%
YoY- 52.41%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 228,026 296,909 238,464 295,741 230,586 314,541 243,811 -4.36%
PBT 54,919 75,171 57,868 72,266 53,502 77,862 46,553 11.65%
Tax -16,869 -18,550 -14,693 -20,234 -15,162 -14,456 -12,974 19.14%
NP 38,050 56,621 43,175 52,032 38,340 63,406 33,579 8.69%
-
NP to SH 40,270 54,054 42,978 50,084 37,825 60,973 32,613 15.11%
-
Tax Rate 30.72% 24.68% 25.39% 28.00% 28.34% 18.57% 27.87% -
Total Cost 189,976 240,288 195,289 243,709 192,246 251,135 210,232 -6.53%
-
Net Worth 982,735 1,011,666 1,255,371 1,270,567 1,226,357 1,254,909 1,187,939 -11.88%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 66,459 - 77,563 - 77,509 - -
Div Payout % - 122.95% - 154.87% - 127.12% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 982,735 1,011,666 1,255,371 1,270,567 1,226,357 1,254,909 1,187,939 -11.88%
NOSH 738,899 738,442 738,453 738,702 738,769 738,181 737,850 0.09%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 16.69% 19.07% 18.11% 17.59% 16.63% 20.16% 13.77% -
ROE 4.10% 5.34% 3.42% 3.94% 3.08% 4.86% 2.75% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.86 40.21 32.29 40.04 31.21 42.61 33.04 -4.45%
EPS 5.45 7.32 5.82 6.78 5.12 8.26 4.42 15.00%
DPS 0.00 9.00 0.00 10.50 0.00 10.50 0.00 -
NAPS 1.33 1.37 1.70 1.72 1.66 1.70 1.61 -11.96%
Adjusted Per Share Value based on latest NOSH - 738,702
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.87 40.20 32.29 40.04 31.22 42.59 33.01 -4.37%
EPS 5.45 7.32 5.82 6.78 5.12 8.26 4.42 15.00%
DPS 0.00 9.00 0.00 10.50 0.00 10.49 0.00 -
NAPS 1.3306 1.3698 1.6997 1.7203 1.6605 1.6991 1.6084 -11.88%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.50 3.31 3.60 3.45 3.40 3.18 3.23 -
P/RPS 11.34 8.23 11.15 8.62 10.89 7.46 9.78 10.37%
P/EPS 64.22 45.22 61.86 50.88 66.41 38.50 73.08 -8.26%
EY 1.56 2.21 1.62 1.97 1.51 2.60 1.37 9.05%
DY 0.00 2.72 0.00 3.04 0.00 3.30 0.00 -
P/NAPS 2.63 2.42 2.12 2.01 2.05 1.87 2.01 19.64%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 23/02/11 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 -
Price 3.35 3.46 3.48 3.56 3.30 3.20 3.34 -
P/RPS 10.86 8.61 10.78 8.89 10.57 7.51 10.11 4.89%
P/EPS 61.47 47.27 59.79 52.51 64.45 38.74 75.57 -12.87%
EY 1.63 2.12 1.67 1.90 1.55 2.58 1.32 15.11%
DY 0.00 2.60 0.00 2.95 0.00 3.28 0.00 -
P/NAPS 2.52 2.53 2.05 2.07 1.99 1.88 2.07 14.02%

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