[STAR] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 7.08%
YoY- 10.06%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 718,973 709,610 675,072 713,607 713,294 706,158 674,648 4.32%
PBT 203,006 175,170 155,692 191,713 177,765 174,316 162,500 15.97%
Tax -42,553 -32,028 -29,216 -36,245 -32,582 -32,474 -30,636 24.46%
NP 160,453 143,142 126,476 155,468 145,182 141,842 131,864 13.96%
-
NP to SH 160,453 143,142 126,476 155,468 145,182 141,842 131,864 13.96%
-
Tax Rate 20.96% 18.28% 18.77% 18.91% 18.33% 18.63% 18.85% -
Total Cost 558,520 566,468 548,596 558,139 568,112 564,316 542,784 1.92%
-
Net Worth 1,122,877 2,267,522 1,059,934 1,025,523 960,668 907,629 851,051 20.27%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 98,498 147,721 - 139,527 90,203 132,500 - -
Div Payout % 61.39% 103.20% - 89.75% 62.13% 93.41% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,122,877 2,267,522 1,059,934 1,025,523 960,668 907,629 851,051 20.27%
NOSH 738,735 738,606 358,086 348,817 338,263 331,251 326,073 72.41%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 22.32% 20.17% 18.74% 21.79% 20.35% 20.09% 19.55% -
ROE 14.29% 6.31% 11.93% 15.16% 15.11% 15.63% 15.49% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 97.32 96.07 188.52 204.58 210.87 213.18 206.90 -39.49%
EPS 21.72 19.38 35.32 44.57 42.92 42.82 40.44 -33.90%
DPS 13.33 20.00 0.00 40.00 26.67 40.00 0.00 -
NAPS 1.52 3.07 2.96 2.94 2.84 2.74 2.61 -30.23%
Adjusted Per Share Value based on latest NOSH - 348,660
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 97.35 96.08 91.40 96.62 96.58 95.61 91.35 4.32%
EPS 21.73 19.38 17.12 21.05 19.66 19.21 17.85 13.99%
DPS 13.34 20.00 0.00 18.89 12.21 17.94 0.00 -
NAPS 1.5204 3.0702 1.4351 1.3885 1.3007 1.2289 1.1523 20.27%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.32 3.50 7.15 7.35 7.40 6.95 6.80 -
P/RPS 3.41 3.64 3.79 3.59 3.51 3.26 3.29 2.41%
P/EPS 15.29 18.06 20.24 16.49 17.24 16.23 16.82 -6.15%
EY 6.54 5.54 4.94 6.06 5.80 6.16 5.95 6.49%
DY 4.02 5.71 0.00 5.44 3.60 5.76 0.00 -
P/NAPS 2.18 1.14 2.42 2.50 2.61 2.54 2.61 -11.29%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/10/06 27/07/06 18/05/06 23/02/06 08/11/05 25/07/05 18/05/05 -
Price 3.36 3.38 7.00 7.15 7.20 7.30 6.95 -
P/RPS 3.45 3.52 3.71 3.49 3.41 3.42 3.36 1.77%
P/EPS 15.47 17.44 19.82 16.04 16.78 17.05 17.19 -6.78%
EY 6.46 5.73 5.05 6.23 5.96 5.87 5.82 7.19%
DY 3.97 5.92 0.00 5.59 3.70 5.48 0.00 -
P/NAPS 2.21 1.10 2.36 2.43 2.54 2.66 2.66 -11.61%

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