[STAR] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -65.9%
YoY- -75.96%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 243,811 234,223 181,346 211,590 202,968 211,754 204,728 12.34%
PBT 46,553 47,287 25,453 23,861 56,304 62,124 59,174 -14.76%
Tax -12,974 -12,231 -7,861 -10,708 -17,252 -18,155 -16,647 -15.29%
NP 33,579 35,056 17,592 13,153 39,052 43,969 42,527 -14.55%
-
NP to SH 32,613 32,861 18,264 13,329 39,092 43,963 42,521 -16.19%
-
Tax Rate 27.87% 25.87% 30.88% 44.88% 30.64% 29.22% 28.13% -
Total Cost 210,232 199,167 163,754 198,437 163,916 167,785 162,201 18.85%
-
Net Worth 1,187,939 1,218,441 1,168,304 1,214,420 1,211,925 1,248,697 1,195,903 -0.44%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 77,537 - 77,752 - 77,581 - -
Div Payout % - 235.96% - 583.33% - 176.47% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,187,939 1,218,441 1,168,304 1,214,420 1,211,925 1,248,697 1,195,903 -0.44%
NOSH 737,850 738,449 739,433 740,500 738,979 738,873 738,211 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.77% 14.97% 9.70% 6.22% 19.24% 20.76% 20.77% -
ROE 2.75% 2.70% 1.56% 1.10% 3.23% 3.52% 3.56% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 33.04 31.72 24.53 28.57 27.47 28.66 27.73 12.37%
EPS 4.42 4.45 2.47 1.80 5.29 5.95 5.76 -16.16%
DPS 0.00 10.50 0.00 10.50 0.00 10.50 0.00 -
NAPS 1.61 1.65 1.58 1.64 1.64 1.69 1.62 -0.41%
Adjusted Per Share Value based on latest NOSH - 740,500
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 33.01 31.71 24.55 28.65 27.48 28.67 27.72 12.33%
EPS 4.42 4.45 2.47 1.80 5.29 5.95 5.76 -16.16%
DPS 0.00 10.50 0.00 10.53 0.00 10.50 0.00 -
NAPS 1.6084 1.6497 1.5819 1.6443 1.6409 1.6907 1.6192 -0.44%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.23 3.10 3.28 3.24 3.24 3.50 3.42 -
P/RPS 9.78 9.77 13.37 11.34 11.80 12.21 12.33 -14.30%
P/EPS 73.08 69.66 132.79 180.00 61.25 58.82 59.37 14.84%
EY 1.37 1.44 0.75 0.56 1.63 1.70 1.68 -12.70%
DY 0.00 3.39 0.00 3.24 0.00 3.00 0.00 -
P/NAPS 2.01 1.88 2.08 1.98 1.98 2.07 2.11 -3.18%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 30/07/09 26/05/09 25/02/09 12/11/08 30/07/08 23/05/08 -
Price 3.34 3.24 3.20 3.04 3.12 3.32 3.48 -
P/RPS 10.11 10.21 13.05 10.64 11.36 11.58 12.55 -13.41%
P/EPS 75.57 72.81 129.55 168.89 58.98 55.80 60.42 16.07%
EY 1.32 1.37 0.77 0.59 1.70 1.79 1.66 -14.15%
DY 0.00 3.24 0.00 3.45 0.00 3.16 0.00 -
P/NAPS 2.07 1.96 2.03 1.85 1.90 1.96 2.15 -2.49%

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