[STAR] QoQ TTM Result on 30-Sep-2000 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -8.79%
YoY- 23.49%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 470,779 463,292 444,798 421,286 388,000 354,245 327,486 -0.36%
PBT 107,657 118,940 121,451 116,587 113,332 103,327 96,900 -0.10%
Tax -35,654 -42,204 -45,565 -32,988 -21,677 -9,325 -87 -5.92%
NP 72,003 76,736 75,886 83,599 91,655 94,002 96,813 0.30%
-
NP to SH 72,003 76,736 75,886 83,599 91,655 94,002 96,813 0.30%
-
Tax Rate 33.12% 35.48% 37.52% 28.29% 19.13% 9.02% 0.09% -
Total Cost 398,776 386,556 368,912 337,687 296,345 260,243 230,673 -0.55%
-
Net Worth 564,710 549,461 532,822 526,890 508,464 532,765 484,271 -0.15%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 26,565 26,563 26,563 22,769 22,769 22,773 22,773 -0.15%
Div Payout % 36.89% 34.62% 35.00% 27.24% 24.84% 24.23% 23.52% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 564,710 549,461 532,822 526,890 508,464 532,765 484,271 -0.15%
NOSH 151,803 151,785 151,801 151,841 151,780 151,784 151,809 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 15.29% 16.56% 17.06% 19.84% 23.62% 26.54% 29.56% -
ROE 12.75% 13.97% 14.24% 15.87% 18.03% 17.64% 19.99% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 310.12 305.23 293.01 277.45 255.63 233.39 215.72 -0.36%
EPS 47.43 50.56 49.99 55.06 60.39 61.93 63.77 0.30%
DPS 17.50 17.50 17.50 15.00 15.00 15.00 15.00 -0.15%
NAPS 3.72 3.62 3.51 3.47 3.35 3.51 3.19 -0.15%
Adjusted Per Share Value based on latest NOSH - 151,841
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 63.74 62.73 60.22 57.04 52.53 47.96 44.34 -0.36%
EPS 9.75 10.39 10.27 11.32 12.41 12.73 13.11 0.30%
DPS 3.60 3.60 3.60 3.08 3.08 3.08 3.08 -0.15%
NAPS 0.7646 0.744 0.7214 0.7134 0.6885 0.7214 0.6557 -0.15%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 8.60 9.40 10.70 11.00 12.90 16.80 0.00 -
P/RPS 2.77 3.08 3.65 3.96 5.05 7.20 0.00 -100.00%
P/EPS 18.13 18.59 21.40 19.98 21.36 27.13 0.00 -100.00%
EY 5.52 5.38 4.67 5.01 4.68 3.69 0.00 -100.00%
DY 2.03 1.86 1.64 1.36 1.16 0.89 0.00 -100.00%
P/NAPS 2.31 2.60 3.05 3.17 3.85 4.79 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 27/07/01 03/05/01 07/03/01 23/10/00 01/08/00 - - -
Price 8.40 8.75 8.75 12.50 13.60 0.00 0.00 -
P/RPS 2.71 2.87 2.99 4.51 5.32 0.00 0.00 -100.00%
P/EPS 17.71 17.31 17.50 22.70 22.52 0.00 0.00 -100.00%
EY 5.65 5.78 5.71 4.40 4.44 0.00 0.00 -100.00%
DY 2.08 2.00 2.00 1.20 1.10 0.00 0.00 -100.00%
P/NAPS 2.26 2.42 2.49 3.60 4.06 0.00 0.00 -100.00%

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