[STAR] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
06-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -26.4%
YoY- -2.37%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 139,080 133,827 135,781 112,662 120,303 120,481 119,378 10.68%
PBT 30,410 24,975 28,562 18,929 21,176 21,672 22,212 23.22%
Tax -10,125 -5,233 -6,047 -3,902 -758 -5,619 -5,802 44.80%
NP 20,285 19,742 22,515 15,027 20,418 16,053 16,410 15.13%
-
NP to SH 20,285 19,742 22,515 15,027 20,418 16,053 16,410 15.13%
-
Tax Rate 33.29% 20.95% 21.17% 20.61% 3.58% 25.93% 26.12% -
Total Cost 118,795 114,085 113,266 97,635 99,885 104,428 102,968 9.97%
-
Net Worth 636,028 610,040 585,756 599,254 580,333 558,893 564,710 8.22%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 38,593 - 22,881 - 22,787 - 11,385 125.15%
Div Payout % 190.26% - 101.63% - 111.61% - 69.38% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 636,028 610,040 585,756 599,254 580,333 558,893 564,710 8.22%
NOSH 308,751 306,552 305,081 304,190 303,839 151,873 151,803 60.32%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 14.59% 14.75% 16.58% 13.34% 16.97% 13.32% 13.75% -
ROE 3.19% 3.24% 3.84% 2.51% 3.52% 2.87% 2.91% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 45.05 43.66 44.51 37.04 39.59 79.33 78.64 -30.95%
EPS 6.57 6.44 7.38 4.94 6.72 10.57 10.81 -28.18%
DPS 12.50 0.00 7.50 0.00 7.50 0.00 7.50 40.44%
NAPS 2.06 1.99 1.92 1.97 1.91 3.68 3.72 -32.49%
Adjusted Per Share Value based on latest NOSH - 304,190
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 18.83 18.12 18.38 15.25 16.29 16.31 16.16 10.70%
EPS 2.75 2.67 3.05 2.03 2.76 2.17 2.22 15.29%
DPS 5.23 0.00 3.10 0.00 3.09 0.00 1.54 125.43%
NAPS 0.8612 0.826 0.7931 0.8114 0.7858 0.7567 0.7646 8.23%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 6.00 5.95 6.15 6.85 4.94 9.00 8.60 -
P/RPS 13.32 13.63 13.82 18.50 12.48 11.35 10.94 13.98%
P/EPS 91.32 92.39 83.33 138.66 73.51 85.15 79.56 9.59%
EY 1.09 1.08 1.20 0.72 1.36 1.17 1.26 -9.18%
DY 2.08 0.00 1.22 0.00 1.52 0.00 0.87 78.51%
P/NAPS 2.91 2.99 3.20 3.48 2.59 2.45 2.31 16.59%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 17/02/03 11/11/02 05/08/02 06/05/02 25/02/02 05/11/01 27/07/01 -
Price 6.00 5.95 6.25 6.80 5.45 4.38 8.40 -
P/RPS 13.32 13.63 14.04 18.36 13.76 5.52 10.68 15.81%
P/EPS 91.32 92.39 84.69 137.65 81.10 41.44 77.71 11.32%
EY 1.09 1.08 1.18 0.73 1.23 2.41 1.29 -10.59%
DY 2.08 0.00 1.20 0.00 1.38 0.00 0.89 75.83%
P/NAPS 2.91 2.99 3.26 3.45 2.85 1.19 2.26 18.30%

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