[STAR] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 45.2%
YoY- 10.42%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 415,569 181,346 831,040 619,450 416,482 204,728 805,865 -35.71%
PBT 72,740 25,453 201,463 177,602 121,298 59,174 223,366 -52.69%
Tax -20,092 -7,861 -62,762 -52,054 -34,802 -16,647 -54,485 -48.60%
NP 52,648 17,592 138,701 125,548 86,496 42,527 168,881 -54.05%
-
NP to SH 51,125 18,264 138,905 125,576 86,484 42,521 169,165 -54.99%
-
Tax Rate 27.62% 30.88% 31.15% 29.31% 28.69% 28.13% 24.39% -
Total Cost 362,921 163,754 692,339 493,902 329,986 162,201 636,984 -31.29%
-
Net Worth 1,219,020 1,168,304 1,211,080 1,211,439 1,248,146 1,195,903 1,218,874 0.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 77,574 - 155,077 77,561 77,547 - 155,129 -37.02%
Div Payout % 151.73% - 111.64% 61.76% 89.67% - 91.70% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,219,020 1,168,304 1,211,080 1,211,439 1,248,146 1,195,903 1,218,874 0.00%
NOSH 738,800 739,433 738,463 738,682 738,548 738,211 738,711 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.67% 9.70% 16.69% 20.27% 20.77% 20.77% 20.96% -
ROE 4.19% 1.56% 11.47% 10.37% 6.93% 3.56% 13.88% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 56.25 24.53 112.54 83.86 56.39 27.73 109.09 -35.72%
EPS 6.92 2.47 18.81 17.00 11.71 5.76 22.90 -55.00%
DPS 10.50 0.00 21.00 10.50 10.50 0.00 21.00 -37.03%
NAPS 1.65 1.58 1.64 1.64 1.69 1.62 1.65 0.00%
Adjusted Per Share Value based on latest NOSH - 738,979
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 56.27 24.55 112.52 83.87 56.39 27.72 109.11 -35.71%
EPS 6.92 2.47 18.81 17.00 11.71 5.76 22.90 -55.00%
DPS 10.50 0.00 21.00 10.50 10.50 0.00 21.00 -37.03%
NAPS 1.6505 1.5819 1.6398 1.6403 1.69 1.6192 1.6503 0.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.10 3.28 3.24 3.24 3.50 3.42 3.44 -
P/RPS 5.51 13.37 2.88 3.86 6.21 12.33 3.15 45.22%
P/EPS 44.80 132.79 17.22 19.06 29.89 59.37 15.02 107.34%
EY 2.23 0.75 5.81 5.25 3.35 1.68 6.66 -51.81%
DY 3.39 0.00 6.48 3.24 3.00 0.00 6.10 -32.42%
P/NAPS 1.88 2.08 1.98 1.98 2.07 2.11 2.08 -6.52%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/07/09 26/05/09 25/02/09 12/11/08 30/07/08 23/05/08 25/02/08 -
Price 3.24 3.20 3.04 3.12 3.32 3.48 3.48 -
P/RPS 5.76 13.05 2.70 3.72 5.89 12.55 3.19 48.33%
P/EPS 46.82 129.55 16.16 18.35 28.35 60.42 15.20 111.84%
EY 2.14 0.77 6.19 5.45 3.53 1.66 6.58 -52.73%
DY 3.24 0.00 6.91 3.37 3.16 0.00 6.03 -33.93%
P/NAPS 1.96 2.03 1.85 1.90 1.96 2.15 2.11 -4.80%

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