[STAR] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -79.66%
YoY- -4.09%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 723,564 539,230 354,805 168,768 713,607 534,971 353,079 61.12%
PBT 195,215 152,255 87,585 38,923 191,713 133,324 87,158 70.93%
Tax -34,128 -31,915 -16,014 -7,304 -36,245 -24,437 -16,237 63.86%
NP 161,087 120,340 71,571 31,619 155,468 108,887 70,921 72.53%
-
NP to SH 161,087 120,340 71,571 31,619 155,468 108,887 70,921 72.53%
-
Tax Rate 17.48% 20.96% 18.28% 18.77% 18.91% 18.33% 18.63% -
Total Cost 562,477 418,890 283,234 137,149 558,139 426,084 282,158 58.19%
-
Net Worth 1,166,976 1,122,877 2,267,522 1,059,934 1,025,523 960,668 907,629 18.18%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 147,718 73,873 73,860 - 139,527 67,652 66,250 70.42%
Div Payout % 91.70% 61.39% 103.20% - 89.75% 62.13% 93.41% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,166,976 1,122,877 2,267,522 1,059,934 1,025,523 960,668 907,629 18.18%
NOSH 738,592 738,735 738,606 358,086 348,817 338,263 331,251 70.42%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 22.26% 22.32% 20.17% 18.74% 21.79% 20.35% 20.09% -
ROE 13.80% 10.72% 3.16% 2.98% 15.16% 11.33% 7.81% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 97.97 72.99 48.04 47.13 204.58 158.15 106.59 -5.45%
EPS 21.81 16.29 9.69 8.83 44.57 32.19 21.41 1.23%
DPS 20.00 10.00 10.00 0.00 40.00 20.00 20.00 0.00%
NAPS 1.58 1.52 3.07 2.96 2.94 2.84 2.74 -30.65%
Adjusted Per Share Value based on latest NOSH - 358,086
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 97.97 73.01 48.04 22.85 96.62 72.43 47.81 61.11%
EPS 21.81 16.29 9.69 4.28 21.05 14.74 9.60 72.56%
DPS 20.00 10.00 10.00 0.00 18.89 9.16 8.97 70.42%
NAPS 1.5801 1.5204 3.0702 1.4351 1.3885 1.3007 1.2289 18.18%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.04 3.32 3.50 7.15 7.35 7.40 6.95 -
P/RPS 3.10 4.55 7.29 15.17 3.59 4.68 6.52 -38.99%
P/EPS 13.94 20.38 36.12 80.97 16.49 22.99 32.46 -42.99%
EY 7.17 4.91 2.77 1.23 6.06 4.35 3.08 75.37%
DY 6.58 3.01 2.86 0.00 5.44 2.70 2.88 73.20%
P/NAPS 1.92 2.18 1.14 2.42 2.50 2.61 2.54 -16.97%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 30/10/06 27/07/06 18/05/06 23/02/06 08/11/05 25/07/05 -
Price 3.22 3.36 3.38 7.00 7.15 7.20 7.30 -
P/RPS 3.29 4.60 7.04 14.85 3.49 4.55 6.85 -38.58%
P/EPS 14.76 20.63 34.88 79.28 16.04 22.37 34.10 -42.69%
EY 6.77 4.85 2.87 1.26 6.23 4.47 2.93 74.50%
DY 6.21 2.98 2.96 0.00 5.59 2.78 2.74 72.28%
P/NAPS 2.04 2.21 1.10 2.36 2.43 2.54 2.66 -16.17%

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