[STAR] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 12.09%
YoY- 10.52%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 765,312 738,300 723,564 718,973 709,610 675,072 713,607 4.78%
PBT 191,092 186,384 195,215 203,006 175,170 155,692 191,713 -0.21%
Tax -49,818 -48,584 -34,128 -42,553 -32,028 -29,216 -36,245 23.69%
NP 141,274 137,800 161,087 160,453 143,142 126,476 155,468 -6.19%
-
NP to SH 141,866 137,800 161,087 160,453 143,142 126,476 155,468 -5.93%
-
Tax Rate 26.07% 26.07% 17.48% 20.96% 18.28% 18.77% 18.91% -
Total Cost 624,038 600,500 562,477 558,520 566,468 548,596 558,139 7.74%
-
Net Worth 1,182,216 1,145,869 1,166,976 1,122,877 2,267,522 1,059,934 1,025,523 9.97%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 155,165 - 147,718 98,498 147,721 - 139,527 7.35%
Div Payout % 109.37% - 91.70% 61.39% 103.20% - 89.75% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,182,216 1,145,869 1,166,976 1,122,877 2,267,522 1,059,934 1,025,523 9.97%
NOSH 738,885 739,270 738,592 738,735 738,606 358,086 348,817 65.16%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.46% 18.66% 22.26% 22.32% 20.17% 18.74% 21.79% -
ROE 12.00% 12.03% 13.80% 14.29% 6.31% 11.93% 15.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 103.58 99.87 97.97 97.32 96.07 188.52 204.58 -36.55%
EPS 19.20 18.64 21.81 21.72 19.38 35.32 44.57 -43.04%
DPS 21.00 0.00 20.00 13.33 20.00 0.00 40.00 -34.99%
NAPS 1.60 1.55 1.58 1.52 3.07 2.96 2.94 -33.41%
Adjusted Per Share Value based on latest NOSH - 738,924
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 103.62 99.96 97.97 97.35 96.08 91.40 96.62 4.78%
EPS 19.21 18.66 21.81 21.73 19.38 17.12 21.05 -5.93%
DPS 21.01 0.00 20.00 13.34 20.00 0.00 18.89 7.36%
NAPS 1.6007 1.5515 1.5801 1.5204 3.0702 1.4351 1.3885 9.97%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.46 3.24 3.04 3.32 3.50 7.15 7.35 -
P/RPS 3.34 3.24 3.10 3.41 3.64 3.79 3.59 -4.71%
P/EPS 18.02 17.38 13.94 15.29 18.06 20.24 16.49 6.11%
EY 5.55 5.75 7.17 6.54 5.54 4.94 6.06 -5.70%
DY 6.07 0.00 6.58 4.02 5.71 0.00 5.44 7.60%
P/NAPS 2.16 2.09 1.92 2.18 1.14 2.42 2.50 -9.30%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 26/07/07 17/05/07 13/02/07 30/10/06 27/07/06 18/05/06 23/02/06 -
Price 3.48 3.62 3.22 3.36 3.38 7.00 7.15 -
P/RPS 3.36 3.62 3.29 3.45 3.52 3.71 3.49 -2.50%
P/EPS 18.12 19.42 14.76 15.47 17.44 19.82 16.04 8.49%
EY 5.52 5.15 6.77 6.46 5.73 5.05 6.23 -7.77%
DY 6.03 0.00 6.21 3.97 5.92 0.00 5.59 5.19%
P/NAPS 2.18 2.34 2.04 2.21 1.10 2.36 2.43 -7.00%

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