[STAR] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.03%
YoY- 2.72%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 186,037 168,768 178,636 181,892 184,417 168,662 175,887 3.82%
PBT 48,662 38,923 58,389 46,166 46,533 40,625 42,888 8.81%
Tax -8,710 -7,304 -11,808 -8,200 -8,578 -7,659 -6,914 16.69%
NP 39,952 31,619 46,581 37,966 37,955 32,966 35,974 7.26%
-
NP to SH 39,952 31,619 46,581 37,966 37,955 32,966 35,974 7.26%
-
Tax Rate 17.90% 18.77% 20.22% 17.76% 18.43% 18.85% 16.12% -
Total Cost 146,085 137,149 132,055 143,926 146,462 135,696 139,913 2.92%
-
Net Worth 2,267,146 1,059,934 1,025,060 960,993 907,475 851,051 823,462 96.80%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 73,848 - 69,732 - 66,239 - 64,585 9.37%
Div Payout % 184.84% - 149.70% - 174.52% - 179.53% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,267,146 1,059,934 1,025,060 960,993 907,475 851,051 823,462 96.80%
NOSH 738,484 358,086 348,660 338,377 331,195 326,073 322,926 73.84%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 21.48% 18.74% 26.08% 20.87% 20.58% 19.55% 20.45% -
ROE 1.76% 2.98% 4.54% 3.95% 4.18% 3.87% 4.37% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.19 47.13 51.23 53.75 55.68 51.73 54.47 -40.28%
EPS 5.41 8.83 13.36 11.22 11.46 10.11 11.14 -38.29%
DPS 10.00 0.00 20.00 0.00 20.00 0.00 20.00 -37.08%
NAPS 3.07 2.96 2.94 2.84 2.74 2.61 2.55 13.20%
Adjusted Per Share Value based on latest NOSH - 338,377
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.19 22.85 24.19 24.63 24.97 22.84 23.81 3.83%
EPS 5.41 4.28 6.31 5.14 5.14 4.46 4.87 7.28%
DPS 10.00 0.00 9.44 0.00 8.97 0.00 8.74 9.42%
NAPS 3.0697 1.4351 1.3879 1.3012 1.2287 1.1523 1.115 96.79%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.50 7.15 7.35 7.40 6.95 6.80 6.80 -
P/RPS 13.89 15.17 14.35 13.77 12.48 13.15 12.48 7.41%
P/EPS 64.70 80.97 55.01 65.95 60.65 67.26 61.04 3.96%
EY 1.55 1.23 1.82 1.52 1.65 1.49 1.64 -3.70%
DY 2.86 0.00 2.72 0.00 2.88 0.00 2.94 -1.82%
P/NAPS 1.14 2.42 2.50 2.61 2.54 2.61 2.67 -43.38%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 27/07/06 18/05/06 23/02/06 08/11/05 25/07/05 18/05/05 21/02/05 -
Price 3.38 7.00 7.15 7.20 7.30 6.95 7.05 -
P/RPS 13.42 14.85 13.96 13.39 13.11 13.44 12.94 2.46%
P/EPS 62.48 79.28 53.52 64.17 63.70 68.74 63.29 -0.85%
EY 1.60 1.26 1.87 1.56 1.57 1.45 1.58 0.84%
DY 2.96 0.00 2.80 0.00 2.74 0.00 2.84 2.80%
P/NAPS 1.10 2.36 2.43 2.54 2.66 2.66 2.76 -45.93%

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