[STAR] YoY Annualized 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- -47.41%
YoY- -57.05%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 919,904 912,104 922,344 725,384 818,912 738,300 675,072 5.28%
PBT 179,164 219,676 214,008 101,812 236,696 186,384 155,692 2.36%
Tax -61,076 -67,476 -60,648 -31,444 -66,588 -48,584 -29,216 13.06%
NP 118,088 152,200 153,360 70,368 170,108 137,800 126,476 -1.13%
-
NP to SH 129,816 161,080 151,300 73,056 170,084 137,800 126,476 0.43%
-
Tax Rate 34.09% 30.72% 28.34% 30.88% 28.13% 26.07% 18.77% -
Total Cost 801,816 759,904 768,984 655,016 648,804 600,500 548,596 6.52%
-
Net Worth 1,027,586 982,735 1,226,357 1,168,304 1,195,903 1,145,869 1,059,934 -0.51%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,027,586 982,735 1,226,357 1,168,304 1,195,903 1,145,869 1,059,934 -0.51%
NOSH 739,271 738,899 738,769 739,433 738,211 739,270 358,086 12.82%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.84% 16.69% 16.63% 9.70% 20.77% 18.66% 18.74% -
ROE 12.63% 16.39% 12.34% 6.25% 14.22% 12.03% 11.93% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 124.43 123.44 124.85 98.10 110.93 99.87 188.52 -6.68%
EPS 17.56 21.80 20.48 9.88 23.04 18.64 35.32 -10.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.33 1.66 1.58 1.62 1.55 2.96 -11.82%
Adjusted Per Share Value based on latest NOSH - 739,433
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 124.55 123.50 124.88 98.22 110.88 99.96 91.40 5.28%
EPS 17.58 21.81 20.49 9.89 23.03 18.66 17.12 0.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3913 1.3306 1.6605 1.5819 1.6192 1.5515 1.4351 -0.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.28 3.50 3.40 3.28 3.42 3.24 7.15 -
P/RPS 2.64 2.84 2.72 3.34 3.08 3.24 3.79 -5.84%
P/EPS 18.68 16.06 16.60 33.20 14.84 17.38 20.24 -1.32%
EY 5.35 6.23 6.02 3.01 6.74 5.75 4.94 1.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.63 2.05 2.08 2.11 2.09 2.42 -0.41%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 26/05/11 24/05/10 26/05/09 23/05/08 17/05/07 18/05/06 -
Price 3.22 3.35 3.30 3.20 3.48 3.62 7.00 -
P/RPS 2.59 2.71 2.64 3.26 3.14 3.62 3.71 -5.80%
P/EPS 18.34 15.37 16.11 32.39 15.10 19.42 19.82 -1.28%
EY 5.45 6.51 6.21 3.09 6.62 5.15 5.05 1.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.52 1.99 2.03 2.15 2.34 2.36 -0.28%

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