[STAR] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 126.35%
YoY- 0.92%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 184,575 723,564 539,230 354,805 168,768 713,607 534,971 -50.83%
PBT 46,596 195,215 152,255 87,585 38,923 191,713 133,324 -50.41%
Tax -12,146 -34,128 -31,915 -16,014 -7,304 -36,245 -24,437 -37.28%
NP 34,450 161,087 120,340 71,571 31,619 155,468 108,887 -53.60%
-
NP to SH 34,450 161,087 120,340 71,571 31,619 155,468 108,887 -53.60%
-
Tax Rate 26.07% 17.48% 20.96% 18.28% 18.77% 18.91% 18.33% -
Total Cost 150,125 562,477 418,890 283,234 137,149 558,139 426,084 -50.14%
-
Net Worth 1,145,869 1,166,976 1,122,877 2,267,522 1,059,934 1,025,523 960,668 12.48%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 147,718 73,873 73,860 - 139,527 67,652 -
Div Payout % - 91.70% 61.39% 103.20% - 89.75% 62.13% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,145,869 1,166,976 1,122,877 2,267,522 1,059,934 1,025,523 960,668 12.48%
NOSH 739,270 738,592 738,735 738,606 358,086 348,817 338,263 68.48%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.66% 22.26% 22.32% 20.17% 18.74% 21.79% 20.35% -
ROE 3.01% 13.80% 10.72% 3.16% 2.98% 15.16% 11.33% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.97 97.97 72.99 48.04 47.13 204.58 158.15 -70.82%
EPS 4.66 21.81 16.29 9.69 8.83 44.57 32.19 -72.46%
DPS 0.00 20.00 10.00 10.00 0.00 40.00 20.00 -
NAPS 1.55 1.58 1.52 3.07 2.96 2.94 2.84 -33.24%
Adjusted Per Share Value based on latest NOSH - 738,484
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.99 97.97 73.01 48.04 22.85 96.62 72.43 -50.83%
EPS 4.66 21.81 16.29 9.69 4.28 21.05 14.74 -53.62%
DPS 0.00 20.00 10.00 10.00 0.00 18.89 9.16 -
NAPS 1.5515 1.5801 1.5204 3.0702 1.4351 1.3885 1.3007 12.48%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.24 3.04 3.32 3.50 7.15 7.35 7.40 -
P/RPS 12.98 3.10 4.55 7.29 15.17 3.59 4.68 97.52%
P/EPS 69.53 13.94 20.38 36.12 80.97 16.49 22.99 109.27%
EY 1.44 7.17 4.91 2.77 1.23 6.06 4.35 -52.17%
DY 0.00 6.58 3.01 2.86 0.00 5.44 2.70 -
P/NAPS 2.09 1.92 2.18 1.14 2.42 2.50 2.61 -13.77%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 13/02/07 30/10/06 27/07/06 18/05/06 23/02/06 08/11/05 -
Price 3.62 3.22 3.36 3.38 7.00 7.15 7.20 -
P/RPS 14.50 3.29 4.60 7.04 14.85 3.49 4.55 116.70%
P/EPS 77.68 14.76 20.63 34.88 79.28 16.04 22.37 129.48%
EY 1.29 6.77 4.85 2.87 1.26 6.23 4.47 -56.36%
DY 0.00 6.21 2.98 2.96 0.00 5.59 2.78 -
P/NAPS 2.34 2.04 2.21 1.10 2.36 2.43 2.54 -5.32%

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