[STAR] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.36%
YoY- 3.43%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 709,610 675,072 713,607 713,294 706,158 674,648 692,963 1.59%
PBT 175,170 155,692 191,713 177,765 174,316 162,500 166,208 3.57%
Tax -32,028 -29,216 -36,245 -32,582 -32,474 -30,636 -24,956 18.15%
NP 143,142 126,476 155,468 145,182 141,842 131,864 141,252 0.89%
-
NP to SH 143,142 126,476 155,468 145,182 141,842 131,864 141,252 0.89%
-
Tax Rate 18.28% 18.77% 18.91% 18.33% 18.63% 18.85% 15.01% -
Total Cost 566,468 548,596 558,139 568,112 564,316 542,784 551,711 1.78%
-
Net Worth 2,267,522 1,059,934 1,025,523 960,668 907,629 851,051 823,297 96.85%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 147,721 - 139,527 90,203 132,500 - 113,001 19.61%
Div Payout % 103.20% - 89.75% 62.13% 93.41% - 80.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,267,522 1,059,934 1,025,523 960,668 907,629 851,051 823,297 96.85%
NOSH 738,606 358,086 348,817 338,263 331,251 326,073 322,861 73.88%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 20.17% 18.74% 21.79% 20.35% 20.09% 19.55% 20.38% -
ROE 6.31% 11.93% 15.16% 15.11% 15.63% 15.49% 17.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 96.07 188.52 204.58 210.87 213.18 206.90 214.63 -41.57%
EPS 19.38 35.32 44.57 42.92 42.82 40.44 43.75 -41.97%
DPS 20.00 0.00 40.00 26.67 40.00 0.00 35.00 -31.20%
NAPS 3.07 2.96 2.94 2.84 2.74 2.61 2.55 13.20%
Adjusted Per Share Value based on latest NOSH - 338,377
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 96.08 91.40 96.62 96.58 95.61 91.35 93.83 1.59%
EPS 19.38 17.12 21.05 19.66 19.21 17.85 19.13 0.87%
DPS 20.00 0.00 18.89 12.21 17.94 0.00 15.30 19.61%
NAPS 3.0702 1.4351 1.3885 1.3007 1.2289 1.1523 1.1147 96.85%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.50 7.15 7.35 7.40 6.95 6.80 6.80 -
P/RPS 3.64 3.79 3.59 3.51 3.26 3.29 3.17 9.68%
P/EPS 18.06 20.24 16.49 17.24 16.23 16.82 15.54 10.56%
EY 5.54 4.94 6.06 5.80 6.16 5.95 6.43 -9.47%
DY 5.71 0.00 5.44 3.60 5.76 0.00 5.15 7.14%
P/NAPS 1.14 2.42 2.50 2.61 2.54 2.61 2.67 -43.38%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 27/07/06 18/05/06 23/02/06 08/11/05 25/07/05 18/05/05 21/02/05 -
Price 3.38 7.00 7.15 7.20 7.30 6.95 7.05 -
P/RPS 3.52 3.71 3.49 3.41 3.42 3.36 3.28 4.83%
P/EPS 17.44 19.82 16.04 16.78 17.05 17.19 16.11 5.44%
EY 5.73 5.05 6.23 5.96 5.87 5.82 6.21 -5.23%
DY 5.92 0.00 5.59 3.70 5.48 0.00 4.96 12.55%
P/NAPS 1.10 2.36 2.43 2.54 2.66 2.66 2.76 -45.93%

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