[STAR] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 34.17%
YoY- 17.55%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 534,971 353,079 168,662 692,963 517,076 336,531 160,534 122.94%
PBT 133,324 87,158 40,625 166,208 123,320 80,262 36,978 134.94%
Tax -24,437 -16,237 -7,659 -24,956 -18,042 -11,946 -5,680 164.29%
NP 108,887 70,921 32,966 141,252 105,278 68,316 31,298 129.42%
-
NP to SH 108,887 70,921 32,966 141,252 105,278 68,316 31,298 129.42%
-
Tax Rate 18.33% 18.63% 18.85% 15.01% 14.63% 14.88% 15.36% -
Total Cost 426,084 282,158 135,696 551,711 411,798 268,215 129,236 121.35%
-
Net Worth 960,668 907,629 851,051 823,297 770,092 755,877 716,651 21.55%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 67,652 66,250 - 113,001 48,130 47,840 - -
Div Payout % 62.13% 93.41% - 80.00% 45.72% 70.03% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 960,668 907,629 851,051 823,297 770,092 755,877 716,651 21.55%
NOSH 338,263 331,251 326,073 322,861 320,871 318,935 317,102 4.39%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 20.35% 20.09% 19.55% 20.38% 20.36% 20.30% 19.50% -
ROE 11.33% 7.81% 3.87% 17.16% 13.67% 9.04% 4.37% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 158.15 106.59 51.73 214.63 161.15 105.52 50.63 113.53%
EPS 32.19 21.41 10.11 43.75 32.81 21.42 9.87 119.76%
DPS 20.00 20.00 0.00 35.00 15.00 15.00 0.00 -
NAPS 2.84 2.74 2.61 2.55 2.40 2.37 2.26 16.43%
Adjusted Per Share Value based on latest NOSH - 322,926
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 72.43 47.81 22.84 93.83 70.01 45.57 21.74 122.90%
EPS 14.74 9.60 4.46 19.13 14.25 9.25 4.24 129.31%
DPS 9.16 8.97 0.00 15.30 6.52 6.48 0.00 -
NAPS 1.3007 1.2289 1.1523 1.1147 1.0427 1.0234 0.9703 21.55%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 7.40 6.95 6.80 6.80 6.50 6.50 6.40 -
P/RPS 4.68 6.52 13.15 3.17 4.03 6.16 12.64 -48.40%
P/EPS 22.99 32.46 67.26 15.54 19.81 30.35 64.84 -49.87%
EY 4.35 3.08 1.49 6.43 5.05 3.30 1.54 99.69%
DY 2.70 2.88 0.00 5.15 2.31 2.31 0.00 -
P/NAPS 2.61 2.54 2.61 2.67 2.71 2.74 2.83 -5.24%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 08/11/05 25/07/05 18/05/05 21/02/05 02/11/04 23/07/04 20/05/04 -
Price 7.20 7.30 6.95 7.05 6.40 6.40 6.40 -
P/RPS 4.55 6.85 13.44 3.28 3.97 6.07 12.64 -49.36%
P/EPS 22.37 34.10 68.74 16.11 19.51 29.88 64.84 -50.77%
EY 4.47 2.93 1.45 6.21 5.13 3.35 1.54 103.34%
DY 2.78 2.74 0.00 4.96 2.34 2.34 0.00 -
P/NAPS 2.54 2.66 2.66 2.76 2.67 2.70 2.83 -6.94%

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