[STAR] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 26.35%
YoY- 5.26%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 184,575 184,334 184,425 186,037 168,768 178,636 181,892 0.98%
PBT 46,596 42,960 64,670 48,662 38,923 58,389 46,166 0.62%
Tax -12,146 -2,213 -15,901 -8,710 -7,304 -11,808 -8,200 29.97%
NP 34,450 40,747 48,769 39,952 31,619 46,581 37,966 -6.27%
-
NP to SH 34,450 40,747 48,769 39,952 31,619 46,581 37,966 -6.27%
-
Tax Rate 26.07% 5.15% 24.59% 17.90% 18.77% 20.22% 17.76% -
Total Cost 150,125 143,587 135,656 146,085 137,149 132,055 143,926 2.85%
-
Net Worth 1,145,869 1,166,309 1,123,164 2,267,146 1,059,934 1,025,060 960,993 12.45%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 73,817 - 73,848 - 69,732 - -
Div Payout % - 181.16% - 184.84% - 149.70% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,145,869 1,166,309 1,123,164 2,267,146 1,059,934 1,025,060 960,993 12.45%
NOSH 739,270 738,170 738,924 738,484 358,086 348,660 338,377 68.45%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.66% 22.10% 26.44% 21.48% 18.74% 26.08% 20.87% -
ROE 3.01% 3.49% 4.34% 1.76% 2.98% 4.54% 3.95% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.97 24.97 24.96 25.19 47.13 51.23 53.75 -40.04%
EPS 4.66 5.52 6.60 5.41 8.83 13.36 11.22 -44.36%
DPS 0.00 10.00 0.00 10.00 0.00 20.00 0.00 -
NAPS 1.55 1.58 1.52 3.07 2.96 2.94 2.84 -33.24%
Adjusted Per Share Value based on latest NOSH - 738,484
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.99 24.96 24.97 25.19 22.85 24.19 24.63 0.97%
EPS 4.66 5.52 6.60 5.41 4.28 6.31 5.14 -6.33%
DPS 0.00 9.99 0.00 10.00 0.00 9.44 0.00 -
NAPS 1.5515 1.5792 1.5207 3.0697 1.4351 1.3879 1.3012 12.45%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.24 3.04 3.32 3.50 7.15 7.35 7.40 -
P/RPS 12.98 12.17 13.30 13.89 15.17 14.35 13.77 -3.86%
P/EPS 69.53 55.07 50.30 64.70 80.97 55.01 65.95 3.59%
EY 1.44 1.82 1.99 1.55 1.23 1.82 1.52 -3.54%
DY 0.00 3.29 0.00 2.86 0.00 2.72 0.00 -
P/NAPS 2.09 1.92 2.18 1.14 2.42 2.50 2.61 -13.77%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 13/02/07 30/10/06 27/07/06 18/05/06 23/02/06 08/11/05 -
Price 3.62 3.22 3.36 3.38 7.00 7.15 7.20 -
P/RPS 14.50 12.89 13.46 13.42 14.85 13.96 13.39 5.45%
P/EPS 77.68 58.33 50.91 62.48 79.28 53.52 64.17 13.59%
EY 1.29 1.71 1.96 1.60 1.26 1.87 1.56 -11.91%
DY 0.00 3.11 0.00 2.96 0.00 2.80 0.00 -
P/NAPS 2.34 2.04 2.21 1.10 2.36 2.43 2.54 -5.32%

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