[STAR] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 25.77%
YoY- -11.35%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 244,042 294,254 228,026 296,909 238,464 295,741 230,586 3.84%
PBT 52,718 75,727 54,919 75,171 57,868 72,266 53,502 -0.97%
Tax -14,965 -17,907 -16,869 -18,550 -14,693 -20,234 -15,162 -0.86%
NP 37,753 57,820 38,050 56,621 43,175 52,032 38,340 -1.02%
-
NP to SH 40,706 55,254 40,270 54,054 42,978 50,084 37,825 5.01%
-
Tax Rate 28.39% 23.65% 30.72% 24.68% 25.39% 28.00% 28.34% -
Total Cost 206,289 236,434 189,976 240,288 195,289 243,709 192,246 4.80%
-
Net Worth 1,019,496 1,041,552 982,735 1,011,666 1,255,371 1,270,567 1,226,357 -11.57%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 66,482 - 66,459 - 77,563 - -
Div Payout % - 120.32% - 122.95% - 154.87% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,019,496 1,041,552 982,735 1,011,666 1,255,371 1,270,567 1,226,357 -11.57%
NOSH 738,765 738,689 738,899 738,442 738,453 738,702 738,769 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 15.47% 19.65% 16.69% 19.07% 18.11% 17.59% 16.63% -
ROE 3.99% 5.30% 4.10% 5.34% 3.42% 3.94% 3.08% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.03 39.83 30.86 40.21 32.29 40.04 31.21 3.84%
EPS 5.51 7.48 5.45 7.32 5.82 6.78 5.12 5.01%
DPS 0.00 9.00 0.00 9.00 0.00 10.50 0.00 -
NAPS 1.38 1.41 1.33 1.37 1.70 1.72 1.66 -11.57%
Adjusted Per Share Value based on latest NOSH - 738,442
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.04 39.84 30.87 40.20 32.29 40.04 31.22 3.84%
EPS 5.51 7.48 5.45 7.32 5.82 6.78 5.12 5.01%
DPS 0.00 9.00 0.00 9.00 0.00 10.50 0.00 -
NAPS 1.3804 1.4102 1.3306 1.3698 1.6997 1.7203 1.6605 -11.57%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.15 3.40 3.50 3.31 3.60 3.45 3.40 -
P/RPS 9.54 8.54 11.34 8.23 11.15 8.62 10.89 -8.43%
P/EPS 57.17 45.45 64.22 45.22 61.86 50.88 66.41 -9.49%
EY 1.75 2.20 1.56 2.21 1.62 1.97 1.51 10.32%
DY 0.00 2.65 0.00 2.72 0.00 3.04 0.00 -
P/NAPS 2.28 2.41 2.63 2.42 2.12 2.01 2.05 7.33%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 18/08/11 26/05/11 23/02/11 11/11/10 17/08/10 24/05/10 -
Price 3.17 3.35 3.35 3.46 3.48 3.56 3.30 -
P/RPS 9.60 8.41 10.86 8.61 10.78 8.89 10.57 -6.21%
P/EPS 57.53 44.79 61.47 47.27 59.79 52.51 64.45 -7.28%
EY 1.74 2.23 1.63 2.12 1.67 1.90 1.55 8.00%
DY 0.00 2.69 0.00 2.60 0.00 2.95 0.00 -
P/NAPS 2.30 2.38 2.52 2.53 2.05 2.07 1.99 10.12%

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