[STAR] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 115.13%
YoY- 3.81%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 168,768 713,607 534,971 353,079 168,662 692,963 517,076 -52.62%
PBT 38,923 191,713 133,324 87,158 40,625 166,208 123,320 -53.67%
Tax -7,304 -36,245 -24,437 -16,237 -7,659 -24,956 -18,042 -45.30%
NP 31,619 155,468 108,887 70,921 32,966 141,252 105,278 -55.18%
-
NP to SH 31,619 155,468 108,887 70,921 32,966 141,252 105,278 -55.18%
-
Tax Rate 18.77% 18.91% 18.33% 18.63% 18.85% 15.01% 14.63% -
Total Cost 137,149 558,139 426,084 282,158 135,696 551,711 411,798 -51.98%
-
Net Worth 1,059,934 1,025,523 960,668 907,629 851,051 823,297 770,092 23.75%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 139,527 67,652 66,250 - 113,001 48,130 -
Div Payout % - 89.75% 62.13% 93.41% - 80.00% 45.72% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,059,934 1,025,523 960,668 907,629 851,051 823,297 770,092 23.75%
NOSH 358,086 348,817 338,263 331,251 326,073 322,861 320,871 7.59%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.74% 21.79% 20.35% 20.09% 19.55% 20.38% 20.36% -
ROE 2.98% 15.16% 11.33% 7.81% 3.87% 17.16% 13.67% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 47.13 204.58 158.15 106.59 51.73 214.63 161.15 -55.97%
EPS 8.83 44.57 32.19 21.41 10.11 43.75 32.81 -58.34%
DPS 0.00 40.00 20.00 20.00 0.00 35.00 15.00 -
NAPS 2.96 2.94 2.84 2.74 2.61 2.55 2.40 15.02%
Adjusted Per Share Value based on latest NOSH - 331,195
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 22.85 96.62 72.43 47.81 22.84 93.83 70.01 -52.62%
EPS 4.28 21.05 14.74 9.60 4.46 19.13 14.25 -55.18%
DPS 0.00 18.89 9.16 8.97 0.00 15.30 6.52 -
NAPS 1.4351 1.3885 1.3007 1.2289 1.1523 1.1147 1.0427 23.75%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 7.15 7.35 7.40 6.95 6.80 6.80 6.50 -
P/RPS 15.17 3.59 4.68 6.52 13.15 3.17 4.03 142.17%
P/EPS 80.97 16.49 22.99 32.46 67.26 15.54 19.81 155.85%
EY 1.23 6.06 4.35 3.08 1.49 6.43 5.05 -61.03%
DY 0.00 5.44 2.70 2.88 0.00 5.15 2.31 -
P/NAPS 2.42 2.50 2.61 2.54 2.61 2.67 2.71 -7.27%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 23/02/06 08/11/05 25/07/05 18/05/05 21/02/05 02/11/04 -
Price 7.00 7.15 7.20 7.30 6.95 7.05 6.40 -
P/RPS 14.85 3.49 4.55 6.85 13.44 3.28 3.97 141.16%
P/EPS 79.28 16.04 22.37 34.10 68.74 16.11 19.51 154.86%
EY 1.26 6.23 4.47 2.93 1.45 6.21 5.13 -60.81%
DY 0.00 5.59 2.78 2.74 0.00 4.96 2.34 -
P/NAPS 2.36 2.43 2.54 2.66 2.66 2.76 2.67 -7.90%

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