[STAR] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 37.02%
YoY- -57.05%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 314,541 243,811 234,223 181,346 211,590 202,968 211,754 30.09%
PBT 77,862 46,553 47,287 25,453 23,861 56,304 62,124 16.19%
Tax -14,456 -12,974 -12,231 -7,861 -10,708 -17,252 -18,155 -14.05%
NP 63,406 33,579 35,056 17,592 13,153 39,052 43,969 27.55%
-
NP to SH 60,973 32,613 32,861 18,264 13,329 39,092 43,963 24.29%
-
Tax Rate 18.57% 27.87% 25.87% 30.88% 44.88% 30.64% 29.22% -
Total Cost 251,135 210,232 199,167 163,754 198,437 163,916 167,785 30.75%
-
Net Worth 1,254,909 1,187,939 1,218,441 1,168,304 1,214,420 1,211,925 1,248,697 0.33%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 77,509 - 77,537 - 77,752 - 77,581 -0.06%
Div Payout % 127.12% - 235.96% - 583.33% - 176.47% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,254,909 1,187,939 1,218,441 1,168,304 1,214,420 1,211,925 1,248,697 0.33%
NOSH 738,181 737,850 738,449 739,433 740,500 738,979 738,873 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.16% 13.77% 14.97% 9.70% 6.22% 19.24% 20.76% -
ROE 4.86% 2.75% 2.70% 1.56% 1.10% 3.23% 3.52% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 42.61 33.04 31.72 24.53 28.57 27.47 28.66 30.16%
EPS 8.26 4.42 4.45 2.47 1.80 5.29 5.95 24.37%
DPS 10.50 0.00 10.50 0.00 10.50 0.00 10.50 0.00%
NAPS 1.70 1.61 1.65 1.58 1.64 1.64 1.69 0.39%
Adjusted Per Share Value based on latest NOSH - 739,433
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 42.59 33.01 31.71 24.55 28.65 27.48 28.67 30.09%
EPS 8.26 4.42 4.45 2.47 1.80 5.29 5.95 24.37%
DPS 10.49 0.00 10.50 0.00 10.53 0.00 10.50 -0.06%
NAPS 1.6991 1.6084 1.6497 1.5819 1.6443 1.6409 1.6907 0.33%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.18 3.23 3.10 3.28 3.24 3.24 3.50 -
P/RPS 7.46 9.78 9.77 13.37 11.34 11.80 12.21 -27.93%
P/EPS 38.50 73.08 69.66 132.79 180.00 61.25 58.82 -24.55%
EY 2.60 1.37 1.44 0.75 0.56 1.63 1.70 32.64%
DY 3.30 0.00 3.39 0.00 3.24 0.00 3.00 6.54%
P/NAPS 1.87 2.01 1.88 2.08 1.98 1.98 2.07 -6.53%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 05/11/09 30/07/09 26/05/09 25/02/09 12/11/08 30/07/08 -
Price 3.20 3.34 3.24 3.20 3.04 3.12 3.32 -
P/RPS 7.51 10.11 10.21 13.05 10.64 11.36 11.58 -25.01%
P/EPS 38.74 75.57 72.81 129.55 168.89 58.98 55.80 -21.54%
EY 2.58 1.32 1.37 0.77 0.59 1.70 1.79 27.51%
DY 3.28 0.00 3.24 0.00 3.45 0.00 3.16 2.50%
P/NAPS 1.88 2.07 1.96 2.03 1.85 1.90 1.96 -2.73%

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