[STAR] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -8.52%
YoY- 23.48%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 170,105 160,665 142,730 131,667 139,080 133,827 135,781 16.16%
PBT 46,531 38,857 28,008 23,684 30,410 24,975 28,562 38.33%
Tax 2,414 -8,691 -5,512 -5,128 -10,125 -5,233 -6,047 -
NP 48,945 30,166 22,496 18,556 20,285 19,742 22,515 67.57%
-
NP to SH 48,945 30,166 22,496 18,556 20,285 19,742 22,515 67.57%
-
Tax Rate -5.19% 22.37% 19.68% 21.65% 33.29% 20.95% 21.17% -
Total Cost 121,160 130,499 120,234 113,111 118,795 114,085 113,266 4.58%
-
Net Worth 737,944 678,028 661,463 630,966 636,028 610,040 585,756 16.59%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 47,304 - 31,201 - 38,593 - 22,881 62.07%
Div Payout % 96.65% - 138.70% - 190.26% - 101.63% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 737,944 678,028 661,463 630,966 636,028 610,040 585,756 16.59%
NOSH 315,360 313,902 312,011 310,820 308,751 306,552 305,081 2.22%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 28.77% 18.78% 15.76% 14.09% 14.59% 14.75% 16.58% -
ROE 6.63% 4.45% 3.40% 2.94% 3.19% 3.24% 3.84% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 53.94 51.18 45.75 42.36 45.05 43.66 44.51 13.62%
EPS 15.52 9.61 7.21 5.97 6.57 6.44 7.38 63.92%
DPS 15.00 0.00 10.00 0.00 12.50 0.00 7.50 58.53%
NAPS 2.34 2.16 2.12 2.03 2.06 1.99 1.92 14.05%
Adjusted Per Share Value based on latest NOSH - 310,820
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 23.03 21.75 19.33 17.83 18.83 18.12 18.38 16.17%
EPS 6.63 4.08 3.05 2.51 2.75 2.67 3.05 67.56%
DPS 6.40 0.00 4.22 0.00 5.23 0.00 3.10 61.92%
NAPS 0.9992 0.918 0.8956 0.8543 0.8612 0.826 0.7931 16.60%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 6.20 6.00 6.20 5.95 6.00 5.95 6.15 -
P/RPS 11.49 11.72 13.55 14.05 13.32 13.63 13.82 -11.55%
P/EPS 39.95 62.43 85.99 99.66 91.32 92.39 83.33 -38.66%
EY 2.50 1.60 1.16 1.00 1.09 1.08 1.20 62.90%
DY 2.42 0.00 1.61 0.00 2.08 0.00 1.22 57.67%
P/NAPS 2.65 2.78 2.92 2.93 2.91 2.99 3.20 -11.78%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 03/11/03 04/08/03 30/04/03 17/02/03 11/11/02 05/08/02 -
Price 6.65 6.10 6.30 6.10 6.00 5.95 6.25 -
P/RPS 12.33 11.92 13.77 14.40 13.32 13.63 14.04 -8.27%
P/EPS 42.85 63.48 87.38 102.18 91.32 92.39 84.69 -36.42%
EY 2.33 1.58 1.14 0.98 1.09 1.08 1.18 57.19%
DY 2.26 0.00 1.59 0.00 2.08 0.00 1.20 52.32%
P/NAPS 2.84 2.82 2.97 3.00 2.91 2.99 3.26 -8.76%

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