[STAR] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 86.96%
YoY- 357.45%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 238,464 295,741 230,586 314,541 243,811 234,223 181,346 20.00%
PBT 57,868 72,266 53,502 77,862 46,553 47,287 25,453 72.81%
Tax -14,693 -20,234 -15,162 -14,456 -12,974 -12,231 -7,861 51.67%
NP 43,175 52,032 38,340 63,406 33,579 35,056 17,592 81.84%
-
NP to SH 42,978 50,084 37,825 60,973 32,613 32,861 18,264 76.82%
-
Tax Rate 25.39% 28.00% 28.34% 18.57% 27.87% 25.87% 30.88% -
Total Cost 195,289 243,709 192,246 251,135 210,232 199,167 163,754 12.44%
-
Net Worth 1,255,371 1,270,567 1,226,357 1,254,909 1,187,939 1,218,441 1,168,304 4.90%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 77,563 - 77,509 - 77,537 - -
Div Payout % - 154.87% - 127.12% - 235.96% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,255,371 1,270,567 1,226,357 1,254,909 1,187,939 1,218,441 1,168,304 4.90%
NOSH 738,453 738,702 738,769 738,181 737,850 738,449 739,433 -0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.11% 17.59% 16.63% 20.16% 13.77% 14.97% 9.70% -
ROE 3.42% 3.94% 3.08% 4.86% 2.75% 2.70% 1.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.29 40.04 31.21 42.61 33.04 31.72 24.53 20.09%
EPS 5.82 6.78 5.12 8.26 4.42 4.45 2.47 76.98%
DPS 0.00 10.50 0.00 10.50 0.00 10.50 0.00 -
NAPS 1.70 1.72 1.66 1.70 1.61 1.65 1.58 4.99%
Adjusted Per Share Value based on latest NOSH - 738,181
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.29 40.04 31.22 42.59 33.01 31.71 24.55 20.02%
EPS 5.82 6.78 5.12 8.26 4.42 4.45 2.47 76.98%
DPS 0.00 10.50 0.00 10.49 0.00 10.50 0.00 -
NAPS 1.6997 1.7203 1.6605 1.6991 1.6084 1.6497 1.5819 4.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.60 3.45 3.40 3.18 3.23 3.10 3.28 -
P/RPS 11.15 8.62 10.89 7.46 9.78 9.77 13.37 -11.39%
P/EPS 61.86 50.88 66.41 38.50 73.08 69.66 132.79 -39.87%
EY 1.62 1.97 1.51 2.60 1.37 1.44 0.75 67.01%
DY 0.00 3.04 0.00 3.30 0.00 3.39 0.00 -
P/NAPS 2.12 2.01 2.05 1.87 2.01 1.88 2.08 1.27%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 30/07/09 26/05/09 -
Price 3.48 3.56 3.30 3.20 3.34 3.24 3.20 -
P/RPS 10.78 8.89 10.57 7.51 10.11 10.21 13.05 -11.95%
P/EPS 59.79 52.51 64.45 38.74 75.57 72.81 129.55 -40.25%
EY 1.67 1.90 1.55 2.58 1.32 1.37 0.77 67.47%
DY 0.00 2.95 0.00 3.28 0.00 3.24 0.00 -
P/NAPS 2.05 2.07 1.99 1.88 2.07 1.96 2.03 0.65%

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