[STAR] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
26-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 105.9%
YoY- -0.89%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 204,728 805,865 593,219 382,656 184,575 723,564 539,230 -47.53%
PBT 59,174 223,366 152,687 95,546 46,596 195,215 152,255 -46.71%
Tax -16,647 -54,485 -39,252 -24,909 -12,146 -34,128 -31,915 -35.17%
NP 42,527 168,881 113,435 70,637 34,450 161,087 120,340 -49.98%
-
NP to SH 42,521 169,165 113,721 70,933 34,450 161,087 120,340 -49.98%
-
Tax Rate 28.13% 24.39% 25.71% 26.07% 26.07% 17.48% 20.96% -
Total Cost 162,201 636,984 479,784 312,019 150,125 562,477 418,890 -46.84%
-
Net Worth 1,195,903 1,218,874 1,166,747 1,182,216 1,145,869 1,166,976 1,122,877 4.28%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 155,129 77,537 77,582 - 147,718 73,873 -
Div Payout % - 91.70% 68.18% 109.37% - 91.70% 61.39% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,195,903 1,218,874 1,166,747 1,182,216 1,145,869 1,166,976 1,122,877 4.28%
NOSH 738,211 738,711 738,448 738,885 739,270 738,592 738,735 -0.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 20.77% 20.96% 19.12% 18.46% 18.66% 22.26% 22.32% -
ROE 3.56% 13.88% 9.75% 6.00% 3.01% 13.80% 10.72% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 27.73 109.09 80.33 51.79 24.97 97.97 72.99 -47.51%
EPS 5.76 22.90 15.40 9.60 4.66 21.81 16.29 -49.96%
DPS 0.00 21.00 10.50 10.50 0.00 20.00 10.00 -
NAPS 1.62 1.65 1.58 1.60 1.55 1.58 1.52 4.33%
Adjusted Per Share Value based on latest NOSH - 738,522
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 27.72 109.11 80.32 51.81 24.99 97.97 73.01 -47.53%
EPS 5.76 22.90 15.40 9.60 4.66 21.81 16.29 -49.96%
DPS 0.00 21.00 10.50 10.50 0.00 20.00 10.00 -
NAPS 1.6192 1.6503 1.5798 1.6007 1.5515 1.5801 1.5204 4.28%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.42 3.44 3.38 3.46 3.24 3.04 3.32 -
P/RPS 12.33 3.15 4.21 6.68 12.98 3.10 4.55 94.25%
P/EPS 59.37 15.02 21.95 36.04 69.53 13.94 20.38 103.84%
EY 1.68 6.66 4.56 2.77 1.44 7.17 4.91 -51.04%
DY 0.00 6.10 3.11 3.03 0.00 6.58 3.01 -
P/NAPS 2.11 2.08 2.14 2.16 2.09 1.92 2.18 -2.15%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 25/02/08 01/11/07 26/07/07 17/05/07 13/02/07 30/10/06 -
Price 3.48 3.48 3.38 3.48 3.62 3.22 3.36 -
P/RPS 12.55 3.19 4.21 6.72 14.50 3.29 4.60 95.13%
P/EPS 60.42 15.20 21.95 36.25 77.68 14.76 20.63 104.56%
EY 1.66 6.58 4.56 2.76 1.29 6.77 4.85 -51.03%
DY 0.00 6.03 3.11 3.02 0.00 6.21 2.98 -
P/NAPS 2.15 2.11 2.14 2.18 2.34 2.04 2.21 -1.81%

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