[STAR] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 33.86%
YoY- 3.61%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 593,219 382,656 184,575 723,564 539,230 354,805 168,768 131.00%
PBT 152,687 95,546 46,596 195,215 152,255 87,585 38,923 148.52%
Tax -39,252 -24,909 -12,146 -34,128 -31,915 -16,014 -7,304 206.49%
NP 113,435 70,637 34,450 161,087 120,340 71,571 31,619 134.16%
-
NP to SH 113,721 70,933 34,450 161,087 120,340 71,571 31,619 134.56%
-
Tax Rate 25.71% 26.07% 26.07% 17.48% 20.96% 18.28% 18.77% -
Total Cost 479,784 312,019 150,125 562,477 418,890 283,234 137,149 130.27%
-
Net Worth 1,166,747 1,182,216 1,145,869 1,166,976 1,122,877 2,267,522 1,059,934 6.60%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 77,537 77,582 - 147,718 73,873 73,860 - -
Div Payout % 68.18% 109.37% - 91.70% 61.39% 103.20% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,166,747 1,182,216 1,145,869 1,166,976 1,122,877 2,267,522 1,059,934 6.60%
NOSH 738,448 738,885 739,270 738,592 738,735 738,606 358,086 61.94%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 19.12% 18.46% 18.66% 22.26% 22.32% 20.17% 18.74% -
ROE 9.75% 6.00% 3.01% 13.80% 10.72% 3.16% 2.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 80.33 51.79 24.97 97.97 72.99 48.04 47.13 42.64%
EPS 15.40 9.60 4.66 21.81 16.29 9.69 8.83 44.84%
DPS 10.50 10.50 0.00 20.00 10.00 10.00 0.00 -
NAPS 1.58 1.60 1.55 1.58 1.52 3.07 2.96 -34.17%
Adjusted Per Share Value based on latest NOSH - 738,170
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 80.32 51.81 24.99 97.97 73.01 48.04 22.85 131.00%
EPS 15.40 9.60 4.66 21.81 16.29 9.69 4.28 134.62%
DPS 10.50 10.50 0.00 20.00 10.00 10.00 0.00 -
NAPS 1.5798 1.6007 1.5515 1.5801 1.5204 3.0702 1.4351 6.60%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.38 3.46 3.24 3.04 3.32 3.50 7.15 -
P/RPS 4.21 6.68 12.98 3.10 4.55 7.29 15.17 -57.42%
P/EPS 21.95 36.04 69.53 13.94 20.38 36.12 80.97 -58.08%
EY 4.56 2.77 1.44 7.17 4.91 2.77 1.23 139.34%
DY 3.11 3.03 0.00 6.58 3.01 2.86 0.00 -
P/NAPS 2.14 2.16 2.09 1.92 2.18 1.14 2.42 -7.86%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 01/11/07 26/07/07 17/05/07 13/02/07 30/10/06 27/07/06 18/05/06 -
Price 3.38 3.48 3.62 3.22 3.36 3.38 7.00 -
P/RPS 4.21 6.72 14.50 3.29 4.60 7.04 14.85 -56.81%
P/EPS 21.95 36.25 77.68 14.76 20.63 34.88 79.28 -57.48%
EY 4.56 2.76 1.29 6.77 4.85 2.87 1.26 135.53%
DY 3.11 3.02 0.00 6.21 2.98 2.96 0.00 -
P/NAPS 2.14 2.18 2.34 2.04 2.21 1.10 2.36 -6.30%

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