[STAR] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 68.14%
YoY- 10.52%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 382,656 184,575 723,564 539,230 354,805 168,768 713,607 -34.07%
PBT 95,546 46,596 195,215 152,255 87,585 38,923 191,713 -37.22%
Tax -24,909 -12,146 -34,128 -31,915 -16,014 -7,304 -36,245 -22.17%
NP 70,637 34,450 161,087 120,340 71,571 31,619 155,468 -40.98%
-
NP to SH 70,933 34,450 161,087 120,340 71,571 31,619 155,468 -40.81%
-
Tax Rate 26.07% 26.07% 17.48% 20.96% 18.28% 18.77% 18.91% -
Total Cost 312,019 150,125 562,477 418,890 283,234 137,149 558,139 -32.21%
-
Net Worth 1,182,216 1,145,869 1,166,976 1,122,877 2,267,522 1,059,934 1,025,523 9.97%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 77,582 - 147,718 73,873 73,860 - 139,527 -32.45%
Div Payout % 109.37% - 91.70% 61.39% 103.20% - 89.75% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,182,216 1,145,869 1,166,976 1,122,877 2,267,522 1,059,934 1,025,523 9.97%
NOSH 738,885 739,270 738,592 738,735 738,606 358,086 348,817 65.16%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.46% 18.66% 22.26% 22.32% 20.17% 18.74% 21.79% -
ROE 6.00% 3.01% 13.80% 10.72% 3.16% 2.98% 15.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 51.79 24.97 97.97 72.99 48.04 47.13 204.58 -60.08%
EPS 9.60 4.66 21.81 16.29 9.69 8.83 44.57 -64.16%
DPS 10.50 0.00 20.00 10.00 10.00 0.00 40.00 -59.10%
NAPS 1.60 1.55 1.58 1.52 3.07 2.96 2.94 -33.41%
Adjusted Per Share Value based on latest NOSH - 738,924
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 51.81 24.99 97.97 73.01 48.04 22.85 96.62 -34.07%
EPS 9.60 4.66 21.81 16.29 9.69 4.28 21.05 -40.83%
DPS 10.50 0.00 20.00 10.00 10.00 0.00 18.89 -32.46%
NAPS 1.6007 1.5515 1.5801 1.5204 3.0702 1.4351 1.3885 9.97%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.46 3.24 3.04 3.32 3.50 7.15 7.35 -
P/RPS 6.68 12.98 3.10 4.55 7.29 15.17 3.59 51.45%
P/EPS 36.04 69.53 13.94 20.38 36.12 80.97 16.49 68.65%
EY 2.77 1.44 7.17 4.91 2.77 1.23 6.06 -40.74%
DY 3.03 0.00 6.58 3.01 2.86 0.00 5.44 -32.37%
P/NAPS 2.16 2.09 1.92 2.18 1.14 2.42 2.50 -9.30%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 26/07/07 17/05/07 13/02/07 30/10/06 27/07/06 18/05/06 23/02/06 -
Price 3.48 3.62 3.22 3.36 3.38 7.00 7.15 -
P/RPS 6.72 14.50 3.29 4.60 7.04 14.85 3.49 54.95%
P/EPS 36.25 77.68 14.76 20.63 34.88 79.28 16.04 72.47%
EY 2.76 1.29 6.77 4.85 2.87 1.26 6.23 -41.97%
DY 3.02 0.00 6.21 2.98 2.96 0.00 5.59 -33.74%
P/NAPS 2.18 2.34 2.04 2.21 1.10 2.36 2.43 -7.00%

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