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

Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 4.55%
YoY- 107.1%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 882,472 919,904 912,104 922,344 725,384 818,912 738,300 3.01%
PBT 139,964 179,164 219,676 214,008 101,812 236,696 186,384 -4.65%
Tax -48,612 -61,076 -67,476 -60,648 -31,444 -66,588 -48,584 0.00%
NP 91,352 118,088 152,200 153,360 70,368 170,108 137,800 -6.61%
-
NP to SH 104,340 129,816 161,080 151,300 73,056 170,084 137,800 -4.52%
-
Tax Rate 34.73% 34.09% 30.72% 28.34% 30.88% 28.13% 26.07% -
Total Cost 791,120 801,816 759,904 768,984 655,016 648,804 600,500 4.69%
-
Net Worth 1,101,038 1,027,586 982,735 1,226,357 1,168,304 1,195,903 1,145,869 -0.66%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,101,038 1,027,586 982,735 1,226,357 1,168,304 1,195,903 1,145,869 -0.66%
NOSH 738,951 739,271 738,899 738,769 739,433 738,211 739,270 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.35% 12.84% 16.69% 16.63% 9.70% 20.77% 18.66% -
ROE 9.48% 12.63% 16.39% 12.34% 6.25% 14.22% 12.03% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 119.42 124.43 123.44 124.85 98.10 110.93 99.87 3.02%
EPS 14.12 17.56 21.80 20.48 9.88 23.04 18.64 -4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.39 1.33 1.66 1.58 1.62 1.55 -0.65%
Adjusted Per Share Value based on latest NOSH - 738,769
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 119.49 124.55 123.50 124.88 98.22 110.88 99.96 3.01%
EPS 14.13 17.58 21.81 20.49 9.89 23.03 18.66 -4.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4908 1.3913 1.3306 1.6605 1.5819 1.6192 1.5515 -0.66%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.54 3.28 3.50 3.40 3.28 3.42 3.24 -
P/RPS 2.13 2.64 2.84 2.72 3.34 3.08 3.24 -6.74%
P/EPS 17.99 18.68 16.06 16.60 33.20 14.84 17.38 0.57%
EY 5.56 5.35 6.23 6.02 3.01 6.74 5.75 -0.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.36 2.63 2.05 2.08 2.11 2.09 -3.38%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 26/05/11 24/05/10 26/05/09 23/05/08 17/05/07 -
Price 2.61 3.22 3.35 3.30 3.20 3.48 3.62 -
P/RPS 2.19 2.59 2.71 2.64 3.26 3.14 3.62 -8.02%
P/EPS 18.48 18.34 15.37 16.11 32.39 15.10 19.42 -0.82%
EY 5.41 5.45 6.51 6.21 3.09 6.62 5.15 0.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.32 2.52 1.99 2.03 2.15 2.34 -4.72%

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