[STAR] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -74.86%
YoY- 23.43%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 831,040 619,450 416,482 204,728 805,865 593,219 382,656 67.30%
PBT 201,463 177,602 121,298 59,174 223,366 152,687 95,546 64.06%
Tax -62,762 -52,054 -34,802 -16,647 -54,485 -39,252 -24,909 84.64%
NP 138,701 125,548 86,496 42,527 168,881 113,435 70,637 56.48%
-
NP to SH 138,905 125,576 86,484 42,521 169,165 113,721 70,933 56.20%
-
Tax Rate 31.15% 29.31% 28.69% 28.13% 24.39% 25.71% 26.07% -
Total Cost 692,339 493,902 329,986 162,201 636,984 479,784 312,019 69.71%
-
Net Worth 1,211,080 1,211,439 1,248,146 1,195,903 1,218,874 1,166,747 1,182,216 1.61%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 155,077 77,561 77,547 - 155,129 77,537 77,582 58.34%
Div Payout % 111.64% 61.76% 89.67% - 91.70% 68.18% 109.37% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,211,080 1,211,439 1,248,146 1,195,903 1,218,874 1,166,747 1,182,216 1.61%
NOSH 738,463 738,682 738,548 738,211 738,711 738,448 738,885 -0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.69% 20.27% 20.77% 20.77% 20.96% 19.12% 18.46% -
ROE 11.47% 10.37% 6.93% 3.56% 13.88% 9.75% 6.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 112.54 83.86 56.39 27.73 109.09 80.33 51.79 67.37%
EPS 18.81 17.00 11.71 5.76 22.90 15.40 9.60 56.26%
DPS 21.00 10.50 10.50 0.00 21.00 10.50 10.50 58.40%
NAPS 1.64 1.64 1.69 1.62 1.65 1.58 1.60 1.65%
Adjusted Per Share Value based on latest NOSH - 738,211
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 112.52 83.87 56.39 27.72 109.11 80.32 51.81 67.31%
EPS 18.81 17.00 11.71 5.76 22.90 15.40 9.60 56.26%
DPS 21.00 10.50 10.50 0.00 21.00 10.50 10.50 58.40%
NAPS 1.6398 1.6403 1.69 1.6192 1.6503 1.5798 1.6007 1.61%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.24 3.24 3.50 3.42 3.44 3.38 3.46 -
P/RPS 2.88 3.86 6.21 12.33 3.15 4.21 6.68 -42.78%
P/EPS 17.22 19.06 29.89 59.37 15.02 21.95 36.04 -38.74%
EY 5.81 5.25 3.35 1.68 6.66 4.56 2.77 63.48%
DY 6.48 3.24 3.00 0.00 6.10 3.11 3.03 65.61%
P/NAPS 1.98 1.98 2.07 2.11 2.08 2.14 2.16 -5.61%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 12/11/08 30/07/08 23/05/08 25/02/08 01/11/07 26/07/07 -
Price 3.04 3.12 3.32 3.48 3.48 3.38 3.48 -
P/RPS 2.70 3.72 5.89 12.55 3.19 4.21 6.72 -45.39%
P/EPS 16.16 18.35 28.35 60.42 15.20 21.95 36.25 -41.50%
EY 6.19 5.45 3.53 1.66 6.58 4.56 2.76 70.91%
DY 6.91 3.37 3.16 0.00 6.03 3.11 3.02 73.20%
P/NAPS 1.85 1.90 1.96 2.15 2.11 2.14 2.18 -10.32%

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