[STAR] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2.75%
YoY- -0.65%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 178,636 175,887 170,105 139,080 120,303 123,265 99,753 -0.61%
PBT 58,389 42,888 46,531 30,410 21,176 34,068 29,204 -0.73%
Tax -11,808 -6,914 2,414 -10,125 -758 -12,664 -87 -5.08%
NP 46,581 35,974 48,945 20,285 20,418 21,404 29,117 -0.49%
-
NP to SH 46,581 35,974 48,945 20,285 20,418 21,404 29,117 -0.49%
-
Tax Rate 20.22% 16.12% -5.19% 33.29% 3.58% 37.17% 0.30% -
Total Cost 132,055 139,913 121,160 118,795 99,885 101,861 70,636 -0.66%
-
Net Worth 1,025,060 823,462 737,944 636,028 580,333 532,822 484,271 -0.79%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 69,732 64,585 47,304 38,593 22,787 15,180 11,385 -1.90%
Div Payout % 149.70% 179.53% 96.65% 190.26% 111.61% 70.92% 39.10% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,025,060 823,462 737,944 636,028 580,333 532,822 484,271 -0.79%
NOSH 348,660 322,926 315,360 308,751 303,839 151,801 151,809 -0.88%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 26.08% 20.45% 28.77% 14.59% 16.97% 17.36% 29.19% -
ROE 4.54% 4.37% 6.63% 3.19% 3.52% 4.02% 6.01% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 51.23 54.47 53.94 45.05 39.59 81.20 65.71 0.26%
EPS 13.36 11.14 15.52 6.57 6.72 14.10 19.18 0.38%
DPS 20.00 20.00 15.00 12.50 7.50 10.00 7.50 -1.03%
NAPS 2.94 2.55 2.34 2.06 1.91 3.51 3.19 0.08%
Adjusted Per Share Value based on latest NOSH - 308,751
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 24.19 23.81 23.03 18.83 16.29 16.69 13.51 -0.61%
EPS 6.31 4.87 6.63 2.75 2.76 2.90 3.94 -0.49%
DPS 9.44 8.74 6.40 5.23 3.09 2.06 1.54 -1.90%
NAPS 1.3879 1.115 0.9992 0.8612 0.7858 0.7214 0.6557 -0.79%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 7.35 6.80 6.20 6.00 4.94 10.70 0.00 -
P/RPS 14.35 12.48 11.49 13.32 12.48 13.18 0.00 -100.00%
P/EPS 55.01 61.04 39.95 91.32 73.51 75.89 0.00 -100.00%
EY 1.82 1.64 2.50 1.09 1.36 1.32 0.00 -100.00%
DY 2.72 2.94 2.42 2.08 1.52 0.93 0.00 -100.00%
P/NAPS 2.50 2.67 2.65 2.91 2.59 3.05 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 21/02/05 17/02/04 17/02/03 25/02/02 07/03/01 21/02/00 -
Price 7.15 7.05 6.65 6.00 5.45 8.75 18.40 -
P/RPS 13.96 12.94 12.33 13.32 13.76 10.78 28.00 0.74%
P/EPS 53.52 63.29 42.85 91.32 81.10 62.06 95.93 0.62%
EY 1.87 1.58 2.33 1.09 1.23 1.61 1.04 -0.62%
DY 2.80 2.84 2.26 2.08 1.38 1.14 0.41 -2.02%
P/NAPS 2.43 2.76 2.84 2.91 2.85 2.49 5.77 0.92%

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