[STAR] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -14.19%
YoY- 31.78%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 294,254 228,026 296,909 238,464 295,741 230,586 314,541 -4.35%
PBT 75,727 54,919 75,171 57,868 72,266 53,502 77,862 -1.84%
Tax -17,907 -16,869 -18,550 -14,693 -20,234 -15,162 -14,456 15.38%
NP 57,820 38,050 56,621 43,175 52,032 38,340 63,406 -5.97%
-
NP to SH 55,254 40,270 54,054 42,978 50,084 37,825 60,973 -6.37%
-
Tax Rate 23.65% 30.72% 24.68% 25.39% 28.00% 28.34% 18.57% -
Total Cost 236,434 189,976 240,288 195,289 243,709 192,246 251,135 -3.95%
-
Net Worth 1,041,552 982,735 1,011,666 1,255,371 1,270,567 1,226,357 1,254,909 -11.71%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 66,482 - 66,459 - 77,563 - 77,509 -9.75%
Div Payout % 120.32% - 122.95% - 154.87% - 127.12% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,041,552 982,735 1,011,666 1,255,371 1,270,567 1,226,357 1,254,909 -11.71%
NOSH 738,689 738,899 738,442 738,453 738,702 738,769 738,181 0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 19.65% 16.69% 19.07% 18.11% 17.59% 16.63% 20.16% -
ROE 5.30% 4.10% 5.34% 3.42% 3.94% 3.08% 4.86% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 39.83 30.86 40.21 32.29 40.04 31.21 42.61 -4.41%
EPS 7.48 5.45 7.32 5.82 6.78 5.12 8.26 -6.41%
DPS 9.00 0.00 9.00 0.00 10.50 0.00 10.50 -9.79%
NAPS 1.41 1.33 1.37 1.70 1.72 1.66 1.70 -11.75%
Adjusted Per Share Value based on latest NOSH - 738,453
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 39.84 30.87 40.20 32.29 40.04 31.22 42.59 -4.36%
EPS 7.48 5.45 7.32 5.82 6.78 5.12 8.26 -6.41%
DPS 9.00 0.00 9.00 0.00 10.50 0.00 10.49 -9.73%
NAPS 1.4102 1.3306 1.3698 1.6997 1.7203 1.6605 1.6991 -11.71%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.40 3.50 3.31 3.60 3.45 3.40 3.18 -
P/RPS 8.54 11.34 8.23 11.15 8.62 10.89 7.46 9.45%
P/EPS 45.45 64.22 45.22 61.86 50.88 66.41 38.50 11.73%
EY 2.20 1.56 2.21 1.62 1.97 1.51 2.60 -10.56%
DY 2.65 0.00 2.72 0.00 3.04 0.00 3.30 -13.63%
P/NAPS 2.41 2.63 2.42 2.12 2.01 2.05 1.87 18.48%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 26/05/11 23/02/11 11/11/10 17/08/10 24/05/10 11/02/10 -
Price 3.35 3.35 3.46 3.48 3.56 3.30 3.20 -
P/RPS 8.41 10.86 8.61 10.78 8.89 10.57 7.51 7.86%
P/EPS 44.79 61.47 47.27 59.79 52.51 64.45 38.74 10.18%
EY 2.23 1.63 2.12 1.67 1.90 1.55 2.58 -9.28%
DY 2.69 0.00 2.60 0.00 2.95 0.00 3.28 -12.41%
P/NAPS 2.38 2.52 2.53 2.05 2.07 1.99 1.88 17.07%

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