[STAR] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
05-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 8.99%
YoY- 2.79%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 709,511 667,301 547,304 489,227 470,779 388,000 141,578 -1.69%
PBT 173,104 165,650 107,077 90,339 107,657 113,332 40,842 -1.52%
Tax -29,247 -18,223 -25,998 -16,326 -35,654 -21,677 0 -100.00%
NP 143,857 147,427 81,079 74,013 72,003 91,655 40,842 -1.32%
-
NP to SH 143,857 147,427 81,079 74,013 72,003 91,655 40,842 -1.32%
-
Tax Rate 16.90% 11.00% 24.28% 18.07% 33.12% 19.13% 0.00% -
Total Cost 565,654 519,874 466,225 415,214 398,776 296,345 100,736 -1.81%
-
Net Worth 907,475 755,664 661,463 585,756 564,710 508,464 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 130,824 95,130 69,795 45,669 26,565 22,769 11,388 -2.56%
Div Payout % 90.94% 64.53% 86.08% 61.70% 36.89% 24.84% 27.88% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 907,475 755,664 661,463 585,756 564,710 508,464 0 -100.00%
NOSH 331,195 318,845 312,011 305,081 151,803 151,780 151,842 -0.82%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 20.28% 22.09% 14.81% 15.13% 15.29% 23.62% 28.85% -
ROE 15.85% 19.51% 12.26% 12.64% 12.75% 18.03% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 214.23 209.29 175.41 160.36 310.12 255.63 93.24 -0.88%
EPS 43.44 46.24 25.99 24.26 47.43 60.39 26.90 -0.50%
DPS 39.50 30.00 22.50 14.97 17.50 15.00 7.50 -1.75%
NAPS 2.74 2.37 2.12 1.92 3.72 3.35 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 305,081
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 96.07 90.35 74.10 66.24 63.74 52.53 19.17 -1.69%
EPS 19.48 19.96 10.98 10.02 9.75 12.41 5.53 -1.32%
DPS 17.71 12.88 9.45 6.18 3.60 3.08 1.54 -2.56%
NAPS 1.2287 1.0232 0.8956 0.7931 0.7646 0.6885 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 6.95 6.50 6.20 6.15 8.60 12.90 0.00 -
P/RPS 3.24 3.11 3.53 3.84 2.77 5.05 0.00 -100.00%
P/EPS 16.00 14.06 23.86 25.35 18.13 21.36 0.00 -100.00%
EY 6.25 7.11 4.19 3.94 5.52 4.68 0.00 -100.00%
DY 5.68 4.62 3.63 2.43 2.03 1.16 0.00 -100.00%
P/NAPS 2.54 2.74 2.92 3.20 2.31 3.85 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/07/05 23/07/04 04/08/03 05/08/02 27/07/01 01/08/00 - -
Price 7.30 6.40 6.30 6.25 8.40 13.60 0.00 -
P/RPS 3.41 3.06 3.59 3.90 2.71 5.32 0.00 -100.00%
P/EPS 16.81 13.84 24.24 25.76 17.71 22.52 0.00 -100.00%
EY 5.95 7.22 4.12 3.88 5.65 4.44 0.00 -100.00%
DY 5.41 4.69 3.57 2.40 2.08 1.10 0.00 -100.00%
P/NAPS 2.66 2.70 2.97 3.26 2.26 4.06 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