[STAR] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -0.15%
YoY- 22.53%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 184,417 168,662 175,887 180,545 175,997 160,534 170,105 5.53%
PBT 46,533 40,625 42,888 43,058 43,284 36,978 46,531 0.00%
Tax -8,578 -7,659 -6,914 -6,096 -6,266 -5,680 2,414 -
NP 37,955 32,966 35,974 36,962 37,018 31,298 48,945 -15.60%
-
NP to SH 37,955 32,966 35,974 36,962 37,018 31,298 48,945 -15.60%
-
Tax Rate 18.43% 18.85% 16.12% 14.16% 14.48% 15.36% -5.19% -
Total Cost 146,462 135,696 139,913 143,583 138,979 129,236 121,160 13.49%
-
Net Worth 907,475 851,051 823,462 770,041 755,664 716,651 737,944 14.79%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 66,239 - 64,585 - 47,826 - 47,304 25.18%
Div Payout % 174.52% - 179.53% - 129.20% - 96.65% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 907,475 851,051 823,462 770,041 755,664 716,651 737,944 14.79%
NOSH 331,195 326,073 322,926 320,850 318,845 317,102 315,360 3.32%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 20.58% 19.55% 20.45% 20.47% 21.03% 19.50% 28.77% -
ROE 4.18% 3.87% 4.37% 4.80% 4.90% 4.37% 6.63% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 55.68 51.73 54.47 56.27 55.20 50.63 53.94 2.14%
EPS 11.46 10.11 11.14 11.52 11.61 9.87 15.52 -18.32%
DPS 20.00 0.00 20.00 0.00 15.00 0.00 15.00 21.16%
NAPS 2.74 2.61 2.55 2.40 2.37 2.26 2.34 11.10%
Adjusted Per Share Value based on latest NOSH - 320,850
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 24.97 22.84 23.81 24.45 23.83 21.74 23.03 5.54%
EPS 5.14 4.46 4.87 5.00 5.01 4.24 6.63 -15.62%
DPS 8.97 0.00 8.74 0.00 6.48 0.00 6.40 25.26%
NAPS 1.2287 1.1523 1.115 1.0426 1.0232 0.9703 0.9992 14.79%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 6.95 6.80 6.80 6.50 6.50 6.40 6.20 -
P/RPS 12.48 13.15 12.48 11.55 11.78 12.64 11.49 5.66%
P/EPS 60.65 67.26 61.04 56.42 55.99 64.84 39.95 32.12%
EY 1.65 1.49 1.64 1.77 1.79 1.54 2.50 -24.21%
DY 2.88 0.00 2.94 0.00 2.31 0.00 2.42 12.31%
P/NAPS 2.54 2.61 2.67 2.71 2.74 2.83 2.65 -2.78%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/07/05 18/05/05 21/02/05 02/11/04 23/07/04 20/05/04 17/02/04 -
Price 7.30 6.95 7.05 6.40 6.40 6.40 6.65 -
P/RPS 13.11 13.44 12.94 11.37 11.59 12.64 12.33 4.17%
P/EPS 63.70 68.74 63.29 55.56 55.12 64.84 42.85 30.28%
EY 1.57 1.45 1.58 1.80 1.81 1.54 2.33 -23.15%
DY 2.74 0.00 2.84 0.00 2.34 0.00 2.26 13.71%
P/NAPS 2.66 2.66 2.76 2.67 2.70 2.83 2.84 -4.27%

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