[STAR] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -12.32%
YoY- 22.98%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 181,892 180,545 160,665 133,827 120,481 119,441 86,155 -0.79%
PBT 46,166 43,058 38,857 24,975 21,672 30,109 26,854 -0.57%
Tax -8,200 -6,096 -8,691 -5,233 -5,619 -11,311 0 -100.00%
NP 37,966 36,962 30,166 19,742 16,053 18,798 26,854 -0.36%
-
NP to SH 37,966 36,962 30,166 19,742 16,053 18,798 26,854 -0.36%
-
Tax Rate 17.76% 14.16% 22.37% 20.95% 25.93% 37.57% 0.00% -
Total Cost 143,926 143,583 130,499 114,085 104,428 100,643 59,301 -0.93%
-
Net Worth 960,993 770,041 678,028 610,040 558,893 526,890 466,036 -0.76%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 960,993 770,041 678,028 610,040 558,893 526,890 466,036 -0.76%
NOSH 338,377 320,850 313,902 306,552 151,873 151,841 151,803 -0.84%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 20.87% 20.47% 18.78% 14.75% 13.32% 15.74% 31.17% -
ROE 3.95% 4.80% 4.45% 3.24% 2.87% 3.57% 5.76% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 53.75 56.27 51.18 43.66 79.33 78.66 56.75 0.05%
EPS 11.22 11.52 9.61 6.44 10.57 12.38 17.69 0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.40 2.16 1.99 3.68 3.47 3.07 0.08%
Adjusted Per Share Value based on latest NOSH - 306,552
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 24.63 24.45 21.75 18.12 16.31 16.17 11.67 -0.79%
EPS 5.14 5.00 4.08 2.67 2.17 2.55 3.64 -0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3012 1.0426 0.918 0.826 0.7567 0.7134 0.631 -0.76%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 7.40 6.50 6.00 5.95 9.00 11.00 0.00 -
P/RPS 13.77 11.55 11.72 13.63 11.35 13.98 0.00 -100.00%
P/EPS 65.95 56.42 62.43 92.39 85.15 88.85 0.00 -100.00%
EY 1.52 1.77 1.60 1.08 1.17 1.13 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.71 2.78 2.99 2.45 3.17 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 08/11/05 02/11/04 03/11/03 11/11/02 05/11/01 23/10/00 09/11/99 -
Price 7.20 6.40 6.10 5.95 4.38 12.50 0.00 -
P/RPS 13.39 11.37 11.92 13.63 5.52 15.89 0.00 -100.00%
P/EPS 64.17 55.56 63.48 92.39 41.44 100.97 0.00 -100.00%
EY 1.56 1.80 1.58 1.08 2.41 0.99 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.67 2.82 2.99 1.19 3.60 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