[STAR] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.74%
YoY- 47.82%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 706,158 674,648 692,963 689,434 673,062 642,136 605,167 10.84%
PBT 174,316 162,500 166,208 164,426 160,524 147,912 137,080 17.39%
Tax -32,474 -30,636 -24,956 -24,056 -23,892 -22,720 -16,917 54.51%
NP 141,842 131,864 141,252 140,370 136,632 125,192 120,163 11.70%
-
NP to SH 141,842 131,864 141,252 140,370 136,632 125,192 120,163 11.70%
-
Tax Rate 18.63% 18.85% 15.01% 14.63% 14.88% 15.36% 12.34% -
Total Cost 564,316 542,784 551,711 549,064 536,430 516,944 485,004 10.63%
-
Net Worth 907,629 851,051 823,297 770,092 755,877 716,651 712,959 17.47%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 132,500 - 113,001 64,174 95,680 - 78,867 41.36%
Div Payout % 93.41% - 80.00% 45.72% 70.03% - 65.63% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 907,629 851,051 823,297 770,092 755,877 716,651 712,959 17.47%
NOSH 331,251 326,073 322,861 320,871 318,935 317,102 315,468 3.31%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 20.09% 19.55% 20.38% 20.36% 20.30% 19.50% 19.86% -
ROE 15.63% 15.49% 17.16% 18.23% 18.08% 17.47% 16.85% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 213.18 206.90 214.63 214.86 211.03 202.50 191.83 7.29%
EPS 42.82 40.44 43.75 43.75 42.84 39.48 38.09 8.12%
DPS 40.00 0.00 35.00 20.00 30.00 0.00 25.00 36.83%
NAPS 2.74 2.61 2.55 2.40 2.37 2.26 2.26 13.71%
Adjusted Per Share Value based on latest NOSH - 320,850
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 95.61 91.35 93.83 93.35 91.13 86.94 81.94 10.84%
EPS 19.21 17.85 19.13 19.01 18.50 16.95 16.27 11.72%
DPS 17.94 0.00 15.30 8.69 12.95 0.00 10.68 41.35%
NAPS 1.2289 1.1523 1.1147 1.0427 1.0234 0.9703 0.9653 17.48%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 6.95 6.80 6.80 6.50 6.50 6.40 6.20 -
P/RPS 3.26 3.29 3.17 3.03 3.08 3.16 3.23 0.61%
P/EPS 16.23 16.82 15.54 14.86 15.17 16.21 16.28 -0.20%
EY 6.16 5.95 6.43 6.73 6.59 6.17 6.14 0.21%
DY 5.76 0.00 5.15 3.08 4.62 0.00 4.03 26.91%
P/NAPS 2.54 2.61 2.67 2.71 2.74 2.83 2.74 -4.93%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/07/05 18/05/05 21/02/05 02/11/04 23/07/04 20/05/04 17/02/04 -
Price 7.30 6.95 7.05 6.40 6.40 6.40 6.65 -
P/RPS 3.42 3.36 3.28 2.98 3.03 3.16 3.47 -0.96%
P/EPS 17.05 17.19 16.11 14.63 14.94 16.21 17.46 -1.57%
EY 5.87 5.82 6.21 6.84 6.69 6.17 5.73 1.62%
DY 5.48 0.00 4.96 3.13 4.69 0.00 3.76 28.57%
P/NAPS 2.66 2.66 2.76 2.67 2.70 2.83 2.94 -6.46%

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