[STAR] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 15.13%
YoY- 2.53%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 168,768 178,636 181,892 184,417 168,662 175,887 180,545 -4.40%
PBT 38,923 58,389 46,166 46,533 40,625 42,888 43,058 -6.51%
Tax -7,304 -11,808 -8,200 -8,578 -7,659 -6,914 -6,096 12.82%
NP 31,619 46,581 37,966 37,955 32,966 35,974 36,962 -9.89%
-
NP to SH 31,619 46,581 37,966 37,955 32,966 35,974 36,962 -9.89%
-
Tax Rate 18.77% 20.22% 17.76% 18.43% 18.85% 16.12% 14.16% -
Total Cost 137,149 132,055 143,926 146,462 135,696 139,913 143,583 -3.01%
-
Net Worth 1,059,934 1,025,060 960,993 907,475 851,051 823,462 770,041 23.76%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 69,732 - 66,239 - 64,585 - -
Div Payout % - 149.70% - 174.52% - 179.53% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,059,934 1,025,060 960,993 907,475 851,051 823,462 770,041 23.76%
NOSH 358,086 348,660 338,377 331,195 326,073 322,926 320,850 7.60%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.74% 26.08% 20.87% 20.58% 19.55% 20.45% 20.47% -
ROE 2.98% 4.54% 3.95% 4.18% 3.87% 4.37% 4.80% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 47.13 51.23 53.75 55.68 51.73 54.47 56.27 -11.15%
EPS 8.83 13.36 11.22 11.46 10.11 11.14 11.52 -16.25%
DPS 0.00 20.00 0.00 20.00 0.00 20.00 0.00 -
NAPS 2.96 2.94 2.84 2.74 2.61 2.55 2.40 15.02%
Adjusted Per Share Value based on latest NOSH - 331,195
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 22.85 24.19 24.63 24.97 22.84 23.81 24.45 -4.41%
EPS 4.28 6.31 5.14 5.14 4.46 4.87 5.00 -9.85%
DPS 0.00 9.44 0.00 8.97 0.00 8.74 0.00 -
NAPS 1.4351 1.3879 1.3012 1.2287 1.1523 1.115 1.0426 23.76%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 7.15 7.35 7.40 6.95 6.80 6.80 6.50 -
P/RPS 15.17 14.35 13.77 12.48 13.15 12.48 11.55 19.95%
P/EPS 80.97 55.01 65.95 60.65 67.26 61.04 56.42 27.25%
EY 1.23 1.82 1.52 1.65 1.49 1.64 1.77 -21.56%
DY 0.00 2.72 0.00 2.88 0.00 2.94 0.00 -
P/NAPS 2.42 2.50 2.61 2.54 2.61 2.67 2.71 -7.27%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 23/02/06 08/11/05 25/07/05 18/05/05 21/02/05 02/11/04 -
Price 7.00 7.15 7.20 7.30 6.95 7.05 6.40 -
P/RPS 14.85 13.96 13.39 13.11 13.44 12.94 11.37 19.50%
P/EPS 79.28 53.52 64.17 63.70 68.74 63.29 55.56 26.77%
EY 1.26 1.87 1.56 1.57 1.45 1.58 1.80 -21.17%
DY 0.00 2.80 0.00 2.74 0.00 2.84 0.00 -
P/NAPS 2.36 2.43 2.54 2.66 2.66 2.76 2.67 -7.90%

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