[STAR] YoY Quarter Result on 31-Dec-2000 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
07-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 13.86%
YoY- -26.49%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 170,105 139,080 120,303 123,265 99,753 0 -100.00%
PBT 46,531 30,410 21,176 34,068 29,204 0 -100.00%
Tax 2,414 -10,125 -758 -12,664 -87 0 -100.00%
NP 48,945 20,285 20,418 21,404 29,117 0 -100.00%
-
NP to SH 48,945 20,285 20,418 21,404 29,117 0 -100.00%
-
Tax Rate -5.19% 33.29% 3.58% 37.17% 0.30% - -
Total Cost 121,160 118,795 99,885 101,861 70,636 0 -100.00%
-
Net Worth 737,944 636,028 580,333 532,822 484,271 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 47,304 38,593 22,787 15,180 11,385 - -100.00%
Div Payout % 96.65% 190.26% 111.61% 70.92% 39.10% - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 737,944 636,028 580,333 532,822 484,271 0 -100.00%
NOSH 315,360 308,751 303,839 151,801 151,809 0 -100.00%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 28.77% 14.59% 16.97% 17.36% 29.19% 0.00% -
ROE 6.63% 3.19% 3.52% 4.02% 6.01% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 53.94 45.05 39.59 81.20 65.71 0.00 -100.00%
EPS 15.52 6.57 6.72 14.10 19.18 0.00 -100.00%
DPS 15.00 12.50 7.50 10.00 7.50 7.50 -0.72%
NAPS 2.34 2.06 1.91 3.51 3.19 2.70 0.15%
Adjusted Per Share Value based on latest NOSH - 151,801
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 23.03 18.83 16.29 16.69 13.51 0.00 -100.00%
EPS 6.63 2.75 2.76 2.90 3.94 0.00 -100.00%
DPS 6.40 5.23 3.09 2.06 1.54 7.50 0.16%
NAPS 0.9992 0.8612 0.7858 0.7214 0.6557 2.70 1.05%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 6.20 6.00 4.94 10.70 0.00 0.00 -
P/RPS 11.49 13.32 12.48 13.18 0.00 0.00 -100.00%
P/EPS 39.95 91.32 73.51 75.89 0.00 0.00 -100.00%
EY 2.50 1.09 1.36 1.32 0.00 0.00 -100.00%
DY 2.42 2.08 1.52 0.93 0.00 0.00 -100.00%
P/NAPS 2.65 2.91 2.59 3.05 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 17/02/04 17/02/03 25/02/02 07/03/01 21/02/00 - -
Price 6.65 6.00 5.45 8.75 18.40 0.00 -
P/RPS 12.33 13.32 13.76 10.78 28.00 0.00 -100.00%
P/EPS 42.85 91.32 81.10 62.06 95.93 0.00 -100.00%
EY 2.33 1.09 1.23 1.61 1.04 0.00 -100.00%
DY 2.26 2.08 1.38 1.14 0.41 0.00 -100.00%
P/NAPS 2.84 2.91 2.85 2.49 5.77 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