[STAR] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -12.32%
YoY- 22.98%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 142,730 131,667 139,080 133,827 135,781 112,662 120,303 12.10%
PBT 28,008 23,684 30,410 24,975 28,562 18,929 21,176 20.55%
Tax -5,512 -5,128 -10,125 -5,233 -6,047 -3,902 -758 276.70%
NP 22,496 18,556 20,285 19,742 22,515 15,027 20,418 6.69%
-
NP to SH 22,496 18,556 20,285 19,742 22,515 15,027 20,418 6.69%
-
Tax Rate 19.68% 21.65% 33.29% 20.95% 21.17% 20.61% 3.58% -
Total Cost 120,234 113,111 118,795 114,085 113,266 97,635 99,885 13.19%
-
Net Worth 661,463 630,966 636,028 610,040 585,756 599,254 580,333 9.14%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 31,201 - 38,593 - 22,881 - 22,787 23.37%
Div Payout % 138.70% - 190.26% - 101.63% - 111.61% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 661,463 630,966 636,028 610,040 585,756 599,254 580,333 9.14%
NOSH 312,011 310,820 308,751 306,552 305,081 304,190 303,839 1.79%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 15.76% 14.09% 14.59% 14.75% 16.58% 13.34% 16.97% -
ROE 3.40% 2.94% 3.19% 3.24% 3.84% 2.51% 3.52% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 45.75 42.36 45.05 43.66 44.51 37.04 39.59 10.15%
EPS 7.21 5.97 6.57 6.44 7.38 4.94 6.72 4.81%
DPS 10.00 0.00 12.50 0.00 7.50 0.00 7.50 21.20%
NAPS 2.12 2.03 2.06 1.99 1.92 1.97 1.91 7.22%
Adjusted Per Share Value based on latest NOSH - 306,552
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 19.33 17.83 18.83 18.12 18.38 15.25 16.29 12.11%
EPS 3.05 2.51 2.75 2.67 3.05 2.03 2.76 6.90%
DPS 4.22 0.00 5.23 0.00 3.10 0.00 3.09 23.16%
NAPS 0.8956 0.8543 0.8612 0.826 0.7931 0.8114 0.7858 9.13%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 6.20 5.95 6.00 5.95 6.15 6.85 4.94 -
P/RPS 13.55 14.05 13.32 13.63 13.82 18.50 12.48 5.65%
P/EPS 85.99 99.66 91.32 92.39 83.33 138.66 73.51 11.05%
EY 1.16 1.00 1.09 1.08 1.20 0.72 1.36 -10.08%
DY 1.61 0.00 2.08 0.00 1.22 0.00 1.52 3.92%
P/NAPS 2.92 2.93 2.91 2.99 3.20 3.48 2.59 8.34%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 04/08/03 30/04/03 17/02/03 11/11/02 05/08/02 06/05/02 25/02/02 -
Price 6.30 6.10 6.00 5.95 6.25 6.80 5.45 -
P/RPS 13.77 14.40 13.32 13.63 14.04 18.36 13.76 0.04%
P/EPS 87.38 102.18 91.32 92.39 84.69 137.65 81.10 5.11%
EY 1.14 0.98 1.09 1.08 1.18 0.73 1.23 -4.95%
DY 1.59 0.00 2.08 0.00 1.20 0.00 1.38 9.93%
P/NAPS 2.97 3.00 2.91 2.99 3.26 3.45 2.85 2.79%

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