[STAR] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -76.66%
YoY- 5.33%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 713,607 534,971 353,079 168,662 692,963 517,076 336,531 64.82%
PBT 191,713 133,324 87,158 40,625 166,208 123,320 80,262 78.40%
Tax -36,245 -24,437 -16,237 -7,659 -24,956 -18,042 -11,946 109.15%
NP 155,468 108,887 70,921 32,966 141,252 105,278 68,316 72.75%
-
NP to SH 155,468 108,887 70,921 32,966 141,252 105,278 68,316 72.75%
-
Tax Rate 18.91% 18.33% 18.63% 18.85% 15.01% 14.63% 14.88% -
Total Cost 558,139 426,084 282,158 135,696 551,711 411,798 268,215 62.77%
-
Net Worth 1,025,523 960,668 907,629 851,051 823,297 770,092 755,877 22.48%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 139,527 67,652 66,250 - 113,001 48,130 47,840 103.73%
Div Payout % 89.75% 62.13% 93.41% - 80.00% 45.72% 70.03% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,025,523 960,668 907,629 851,051 823,297 770,092 755,877 22.48%
NOSH 348,817 338,263 331,251 326,073 322,861 320,871 318,935 6.13%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 21.79% 20.35% 20.09% 19.55% 20.38% 20.36% 20.30% -
ROE 15.16% 11.33% 7.81% 3.87% 17.16% 13.67% 9.04% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 204.58 158.15 106.59 51.73 214.63 161.15 105.52 55.29%
EPS 44.57 32.19 21.41 10.11 43.75 32.81 21.42 62.76%
DPS 40.00 20.00 20.00 0.00 35.00 15.00 15.00 91.95%
NAPS 2.94 2.84 2.74 2.61 2.55 2.40 2.37 15.40%
Adjusted Per Share Value based on latest NOSH - 326,073
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 96.62 72.43 47.81 22.84 93.83 70.01 45.57 64.81%
EPS 21.05 14.74 9.60 4.46 19.13 14.25 9.25 72.75%
DPS 18.89 9.16 8.97 0.00 15.30 6.52 6.48 103.66%
NAPS 1.3885 1.3007 1.2289 1.1523 1.1147 1.0427 1.0234 22.48%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 7.35 7.40 6.95 6.80 6.80 6.50 6.50 -
P/RPS 3.59 4.68 6.52 13.15 3.17 4.03 6.16 -30.16%
P/EPS 16.49 22.99 32.46 67.26 15.54 19.81 30.35 -33.34%
EY 6.06 4.35 3.08 1.49 6.43 5.05 3.30 49.79%
DY 5.44 2.70 2.88 0.00 5.15 2.31 2.31 76.73%
P/NAPS 2.50 2.61 2.54 2.61 2.67 2.71 2.74 -5.91%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 08/11/05 25/07/05 18/05/05 21/02/05 02/11/04 23/07/04 -
Price 7.15 7.20 7.30 6.95 7.05 6.40 6.40 -
P/RPS 3.49 4.55 6.85 13.44 3.28 3.97 6.07 -30.78%
P/EPS 16.04 22.37 34.10 68.74 16.11 19.51 29.88 -33.87%
EY 6.23 4.47 2.93 1.45 6.21 5.13 3.35 51.05%
DY 5.59 2.78 2.74 0.00 4.96 2.34 2.34 78.41%
P/NAPS 2.43 2.54 2.66 2.66 2.76 2.67 2.70 -6.76%

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