[STAR] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 53.53%
YoY- 3.43%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 354,805 168,768 713,607 534,971 353,079 168,662 692,963 -36.07%
PBT 87,585 38,923 191,713 133,324 87,158 40,625 166,208 -34.83%
Tax -16,014 -7,304 -36,245 -24,437 -16,237 -7,659 -24,956 -25.66%
NP 71,571 31,619 155,468 108,887 70,921 32,966 141,252 -36.52%
-
NP to SH 71,571 31,619 155,468 108,887 70,921 32,966 141,252 -36.52%
-
Tax Rate 18.28% 18.77% 18.91% 18.33% 18.63% 18.85% 15.01% -
Total Cost 283,234 137,149 558,139 426,084 282,158 135,696 551,711 -35.96%
-
Net Worth 2,267,522 1,059,934 1,025,523 960,668 907,629 851,051 823,297 96.85%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 73,860 - 139,527 67,652 66,250 - 113,001 -24.74%
Div Payout % 103.20% - 89.75% 62.13% 93.41% - 80.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,267,522 1,059,934 1,025,523 960,668 907,629 851,051 823,297 96.85%
NOSH 738,606 358,086 348,817 338,263 331,251 326,073 322,861 73.88%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 20.17% 18.74% 21.79% 20.35% 20.09% 19.55% 20.38% -
ROE 3.16% 2.98% 15.16% 11.33% 7.81% 3.87% 17.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 48.04 47.13 204.58 158.15 106.59 51.73 214.63 -63.23%
EPS 9.69 8.83 44.57 32.19 21.41 10.11 43.75 -63.49%
DPS 10.00 0.00 40.00 20.00 20.00 0.00 35.00 -56.71%
NAPS 3.07 2.96 2.94 2.84 2.74 2.61 2.55 13.20%
Adjusted Per Share Value based on latest NOSH - 338,377
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 48.04 22.85 96.62 72.43 47.81 22.84 93.83 -36.07%
EPS 9.69 4.28 21.05 14.74 9.60 4.46 19.13 -36.53%
DPS 10.00 0.00 18.89 9.16 8.97 0.00 15.30 -24.74%
NAPS 3.0702 1.4351 1.3885 1.3007 1.2289 1.1523 1.1147 96.85%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.50 7.15 7.35 7.40 6.95 6.80 6.80 -
P/RPS 7.29 15.17 3.59 4.68 6.52 13.15 3.17 74.49%
P/EPS 36.12 80.97 16.49 22.99 32.46 67.26 15.54 75.73%
EY 2.77 1.23 6.06 4.35 3.08 1.49 6.43 -43.04%
DY 2.86 0.00 5.44 2.70 2.88 0.00 5.15 -32.51%
P/NAPS 1.14 2.42 2.50 2.61 2.54 2.61 2.67 -43.38%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 27/07/06 18/05/06 23/02/06 08/11/05 25/07/05 18/05/05 21/02/05 -
Price 3.38 7.00 7.15 7.20 7.30 6.95 7.05 -
P/RPS 7.04 14.85 3.49 4.55 6.85 13.44 3.28 66.62%
P/EPS 34.88 79.28 16.04 22.37 34.10 68.74 16.11 67.59%
EY 2.87 1.26 6.23 4.47 2.93 1.45 6.21 -40.30%
DY 2.96 0.00 5.59 2.78 2.74 0.00 4.96 -29.18%
P/NAPS 1.10 2.36 2.43 2.54 2.66 2.66 2.76 -45.93%

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