[STAR] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 54.1%
YoY- 47.82%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 353,079 168,662 692,963 517,076 336,531 160,534 605,167 -30.20%
PBT 87,158 40,625 166,208 123,320 80,262 36,978 137,080 -26.07%
Tax -16,237 -7,659 -24,956 -18,042 -11,946 -5,680 -16,917 -2.70%
NP 70,921 32,966 141,252 105,278 68,316 31,298 120,163 -29.66%
-
NP to SH 70,921 32,966 141,252 105,278 68,316 31,298 120,163 -29.66%
-
Tax Rate 18.63% 18.85% 15.01% 14.63% 14.88% 15.36% 12.34% -
Total Cost 282,158 135,696 551,711 411,798 268,215 129,236 485,004 -30.33%
-
Net Worth 907,629 851,051 823,297 770,092 755,877 716,651 712,959 17.47%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 66,250 - 113,001 48,130 47,840 - 78,867 -10.98%
Div Payout % 93.41% - 80.00% 45.72% 70.03% - 65.63% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 907,629 851,051 823,297 770,092 755,877 716,651 712,959 17.47%
NOSH 331,251 326,073 322,861 320,871 318,935 317,102 315,468 3.31%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 20.09% 19.55% 20.38% 20.36% 20.30% 19.50% 19.86% -
ROE 7.81% 3.87% 17.16% 13.67% 9.04% 4.37% 16.85% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 106.59 51.73 214.63 161.15 105.52 50.63 191.83 -32.43%
EPS 21.41 10.11 43.75 32.81 21.42 9.87 38.09 -31.91%
DPS 20.00 0.00 35.00 15.00 15.00 0.00 25.00 -13.83%
NAPS 2.74 2.61 2.55 2.40 2.37 2.26 2.26 13.71%
Adjusted Per Share Value based on latest NOSH - 320,850
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 47.81 22.84 93.83 70.01 45.57 21.74 81.94 -30.19%
EPS 9.60 4.46 19.13 14.25 9.25 4.24 16.27 -29.67%
DPS 8.97 0.00 15.30 6.52 6.48 0.00 10.68 -10.99%
NAPS 1.2289 1.1523 1.1147 1.0427 1.0234 0.9703 0.9653 17.48%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 6.95 6.80 6.80 6.50 6.50 6.40 6.20 -
P/RPS 6.52 13.15 3.17 4.03 6.16 12.64 3.23 59.78%
P/EPS 32.46 67.26 15.54 19.81 30.35 64.84 16.28 58.48%
EY 3.08 1.49 6.43 5.05 3.30 1.54 6.14 -36.89%
DY 2.88 0.00 5.15 2.31 2.31 0.00 4.03 -20.08%
P/NAPS 2.54 2.61 2.67 2.71 2.74 2.83 2.74 -4.93%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/07/05 18/05/05 21/02/05 02/11/04 23/07/04 20/05/04 17/02/04 -
Price 7.30 6.95 7.05 6.40 6.40 6.40 6.65 -
P/RPS 6.85 13.44 3.28 3.97 6.07 12.64 3.47 57.42%
P/EPS 34.10 68.74 16.11 19.51 29.88 64.84 17.46 56.30%
EY 2.93 1.45 6.21 5.13 3.35 1.54 5.73 -36.08%
DY 2.74 0.00 4.96 2.34 2.34 0.00 3.76 -19.03%
P/NAPS 2.66 2.66 2.76 2.67 2.70 2.83 2.94 -6.46%

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