[STAR] YoY Annualized 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- -11.96%
YoY- -2.37%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 674,648 642,136 526,668 450,648 434,780 90,201 63,442 -2.48%
PBT 162,500 147,912 94,736 75,716 85,072 23,779 17,352 -2.35%
Tax -30,636 -22,720 -20,512 -15,608 -23,508 -9,238 0 -100.00%
NP 131,864 125,192 74,224 60,108 61,564 14,541 17,352 -2.13%
-
NP to SH 131,864 125,192 74,224 60,108 61,564 14,541 17,352 -2.13%
-
Tax Rate 18.85% 15.36% 21.65% 20.61% 27.63% 38.85% 0.00% -
Total Cost 542,784 516,944 452,444 390,540 373,216 75,660 46,090 -2.58%
-
Net Worth 851,051 716,651 630,966 599,254 549,461 499,372 484,277 -0.59%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 851,051 716,651 630,966 599,254 549,461 499,372 484,277 -0.59%
NOSH 326,073 317,102 310,820 304,190 151,785 151,784 151,811 -0.80%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 19.55% 19.50% 14.09% 13.34% 14.16% 16.12% 27.35% -
ROE 15.49% 17.47% 11.76% 10.03% 11.20% 2.91% 3.58% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 206.90 202.50 169.44 148.15 286.44 59.43 41.79 -1.68%
EPS 40.44 39.48 23.88 19.76 40.56 9.58 11.43 -1.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.26 2.03 1.97 3.62 3.29 3.19 0.21%
Adjusted Per Share Value based on latest NOSH - 304,190
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 91.35 86.94 71.31 61.02 58.87 12.21 8.59 -2.48%
EPS 17.85 16.95 10.05 8.14 8.34 1.97 2.35 -2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1523 0.9703 0.8543 0.8114 0.744 0.6761 0.6557 -0.59%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 6.80 6.40 5.95 6.85 9.40 16.80 0.00 -
P/RPS 3.29 3.16 3.51 4.62 3.28 28.27 0.00 -100.00%
P/EPS 16.82 16.21 24.92 34.67 23.18 175.37 0.00 -100.00%
EY 5.95 6.17 4.01 2.88 4.31 0.57 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.83 2.93 3.48 2.60 5.11 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 18/05/05 20/05/04 30/04/03 06/05/02 03/05/01 08/05/00 - -
Price 6.95 6.40 6.10 6.80 8.75 14.60 0.00 -
P/RPS 3.36 3.16 3.60 4.59 3.05 24.57 0.00 -100.00%
P/EPS 17.19 16.21 25.54 34.41 21.57 152.40 0.00 -100.00%
EY 5.82 6.17 3.91 2.91 4.64 0.66 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.83 3.00 3.45 2.42 4.44 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