[STAR] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 118.28%
YoY- 66.41%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 168,662 692,963 517,076 336,531 160,534 605,167 435,062 -46.80%
PBT 40,625 166,208 123,320 80,262 36,978 137,080 90,549 -41.36%
Tax -7,659 -24,956 -18,042 -11,946 -5,680 -16,917 -19,331 -46.02%
NP 32,966 141,252 105,278 68,316 31,298 120,163 71,218 -40.13%
-
NP to SH 32,966 141,252 105,278 68,316 31,298 120,163 71,218 -40.13%
-
Tax Rate 18.85% 15.01% 14.63% 14.88% 15.36% 12.34% 21.35% -
Total Cost 135,696 551,711 411,798 268,215 129,236 485,004 363,844 -48.15%
-
Net Worth 851,051 823,297 770,092 755,877 716,651 712,959 677,967 16.35%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 113,001 48,130 47,840 - 78,867 31,387 -
Div Payout % - 80.00% 45.72% 70.03% - 65.63% 44.07% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 851,051 823,297 770,092 755,877 716,651 712,959 677,967 16.35%
NOSH 326,073 322,861 320,871 318,935 317,102 315,468 313,873 2.57%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 19.55% 20.38% 20.36% 20.30% 19.50% 19.86% 16.37% -
ROE 3.87% 17.16% 13.67% 9.04% 4.37% 16.85% 10.50% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 51.73 214.63 161.15 105.52 50.63 191.83 138.61 -48.13%
EPS 10.11 43.75 32.81 21.42 9.87 38.09 22.69 -41.63%
DPS 0.00 35.00 15.00 15.00 0.00 25.00 10.00 -
NAPS 2.61 2.55 2.40 2.37 2.26 2.26 2.16 13.43%
Adjusted Per Share Value based on latest NOSH - 318,845
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.84 93.83 70.01 45.57 21.74 81.94 58.91 -46.79%
EPS 4.46 19.13 14.25 9.25 4.24 16.27 9.64 -40.15%
DPS 0.00 15.30 6.52 6.48 0.00 10.68 4.25 -
NAPS 1.1523 1.1147 1.0427 1.0234 0.9703 0.9653 0.918 16.34%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 6.80 6.80 6.50 6.50 6.40 6.20 6.00 -
P/RPS 13.15 3.17 4.03 6.16 12.64 3.23 4.33 109.57%
P/EPS 67.26 15.54 19.81 30.35 64.84 16.28 26.44 86.24%
EY 1.49 6.43 5.05 3.30 1.54 6.14 3.78 -46.20%
DY 0.00 5.15 2.31 2.31 0.00 4.03 1.67 -
P/NAPS 2.61 2.67 2.71 2.74 2.83 2.74 2.78 -4.11%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 21/02/05 02/11/04 23/07/04 20/05/04 17/02/04 03/11/03 -
Price 6.95 7.05 6.40 6.40 6.40 6.65 6.10 -
P/RPS 13.44 3.28 3.97 6.07 12.64 3.47 4.40 110.37%
P/EPS 68.74 16.11 19.51 29.88 64.84 17.46 26.88 86.89%
EY 1.45 6.21 5.13 3.35 1.54 5.73 3.72 -46.60%
DY 0.00 4.96 2.34 2.34 0.00 3.76 1.64 -
P/NAPS 2.66 2.76 2.67 2.70 2.83 2.94 2.82 -3.81%

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