[STAR] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2.75%
YoY- -0.65%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 160,665 142,730 131,667 139,080 133,827 135,781 112,662 26.66%
PBT 38,857 28,008 23,684 30,410 24,975 28,562 18,929 61.44%
Tax -8,691 -5,512 -5,128 -10,125 -5,233 -6,047 -3,902 70.46%
NP 30,166 22,496 18,556 20,285 19,742 22,515 15,027 59.06%
-
NP to SH 30,166 22,496 18,556 20,285 19,742 22,515 15,027 59.06%
-
Tax Rate 22.37% 19.68% 21.65% 33.29% 20.95% 21.17% 20.61% -
Total Cost 130,499 120,234 113,111 118,795 114,085 113,266 97,635 21.31%
-
Net Worth 678,028 661,463 630,966 636,028 610,040 585,756 599,254 8.57%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 31,201 - 38,593 - 22,881 - -
Div Payout % - 138.70% - 190.26% - 101.63% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 678,028 661,463 630,966 636,028 610,040 585,756 599,254 8.57%
NOSH 313,902 312,011 310,820 308,751 306,552 305,081 304,190 2.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 18.78% 15.76% 14.09% 14.59% 14.75% 16.58% 13.34% -
ROE 4.45% 3.40% 2.94% 3.19% 3.24% 3.84% 2.51% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 51.18 45.75 42.36 45.05 43.66 44.51 37.04 24.03%
EPS 9.61 7.21 5.97 6.57 6.44 7.38 4.94 55.77%
DPS 0.00 10.00 0.00 12.50 0.00 7.50 0.00 -
NAPS 2.16 2.12 2.03 2.06 1.99 1.92 1.97 6.32%
Adjusted Per Share Value based on latest NOSH - 308,751
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.75 19.33 17.83 18.83 18.12 18.38 15.25 26.67%
EPS 4.08 3.05 2.51 2.75 2.67 3.05 2.03 59.19%
DPS 0.00 4.22 0.00 5.23 0.00 3.10 0.00 -
NAPS 0.918 0.8956 0.8543 0.8612 0.826 0.7931 0.8114 8.56%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 6.00 6.20 5.95 6.00 5.95 6.15 6.85 -
P/RPS 11.72 13.55 14.05 13.32 13.63 13.82 18.50 -26.21%
P/EPS 62.43 85.99 99.66 91.32 92.39 83.33 138.66 -41.22%
EY 1.60 1.16 1.00 1.09 1.08 1.20 0.72 70.20%
DY 0.00 1.61 0.00 2.08 0.00 1.22 0.00 -
P/NAPS 2.78 2.92 2.93 2.91 2.99 3.20 3.48 -13.89%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 03/11/03 04/08/03 30/04/03 17/02/03 11/11/02 05/08/02 06/05/02 -
Price 6.10 6.30 6.10 6.00 5.95 6.25 6.80 -
P/RPS 11.92 13.77 14.40 13.32 13.63 14.04 18.36 -25.00%
P/EPS 63.48 87.38 102.18 91.32 92.39 84.69 137.65 -40.28%
EY 1.58 1.14 0.98 1.09 1.08 1.18 0.73 67.24%
DY 0.00 1.59 0.00 2.08 0.00 1.20 0.00 -
P/NAPS 2.82 2.97 3.00 2.91 2.99 3.26 3.45 -12.56%

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