[STAR] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -37.96%
YoY- 107.1%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 296,909 238,464 295,741 230,586 314,541 243,811 234,223 17.07%
PBT 75,171 57,868 72,266 53,502 77,862 46,553 47,287 36.09%
Tax -18,550 -14,693 -20,234 -15,162 -14,456 -12,974 -12,231 31.90%
NP 56,621 43,175 52,032 38,340 63,406 33,579 35,056 37.54%
-
NP to SH 54,054 42,978 50,084 37,825 60,973 32,613 32,861 39.22%
-
Tax Rate 24.68% 25.39% 28.00% 28.34% 18.57% 27.87% 25.87% -
Total Cost 240,288 195,289 243,709 192,246 251,135 210,232 199,167 13.29%
-
Net Worth 1,011,666 1,255,371 1,270,567 1,226,357 1,254,909 1,187,939 1,218,441 -11.63%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 66,459 - 77,563 - 77,509 - 77,537 -9.74%
Div Payout % 122.95% - 154.87% - 127.12% - 235.96% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,011,666 1,255,371 1,270,567 1,226,357 1,254,909 1,187,939 1,218,441 -11.63%
NOSH 738,442 738,453 738,702 738,769 738,181 737,850 738,449 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 19.07% 18.11% 17.59% 16.63% 20.16% 13.77% 14.97% -
ROE 5.34% 3.42% 3.94% 3.08% 4.86% 2.75% 2.70% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 40.21 32.29 40.04 31.21 42.61 33.04 31.72 17.07%
EPS 7.32 5.82 6.78 5.12 8.26 4.42 4.45 39.22%
DPS 9.00 0.00 10.50 0.00 10.50 0.00 10.50 -9.74%
NAPS 1.37 1.70 1.72 1.66 1.70 1.61 1.65 -11.62%
Adjusted Per Share Value based on latest NOSH - 738,769
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 40.20 32.29 40.04 31.22 42.59 33.01 31.71 17.08%
EPS 7.32 5.82 6.78 5.12 8.26 4.42 4.45 39.22%
DPS 9.00 0.00 10.50 0.00 10.49 0.00 10.50 -9.74%
NAPS 1.3698 1.6997 1.7203 1.6605 1.6991 1.6084 1.6497 -11.62%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.31 3.60 3.45 3.40 3.18 3.23 3.10 -
P/RPS 8.23 11.15 8.62 10.89 7.46 9.78 9.77 -10.77%
P/EPS 45.22 61.86 50.88 66.41 38.50 73.08 69.66 -24.96%
EY 2.21 1.62 1.97 1.51 2.60 1.37 1.44 32.94%
DY 2.72 0.00 3.04 0.00 3.30 0.00 3.39 -13.61%
P/NAPS 2.42 2.12 2.01 2.05 1.87 2.01 1.88 18.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 11/11/10 17/08/10 24/05/10 11/02/10 05/11/09 30/07/09 -
Price 3.46 3.48 3.56 3.30 3.20 3.34 3.24 -
P/RPS 8.61 10.78 8.89 10.57 7.51 10.11 10.21 -10.71%
P/EPS 47.27 59.79 52.51 64.45 38.74 75.57 72.81 -24.96%
EY 2.12 1.67 1.90 1.55 2.58 1.32 1.37 33.67%
DY 2.60 0.00 2.95 0.00 3.28 0.00 3.24 -13.61%
P/NAPS 2.53 2.05 2.07 1.99 1.88 2.07 1.96 18.49%

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