[STAR] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 22.69%
YoY- 29.49%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 184,425 186,037 168,768 178,636 181,892 184,417 168,662 6.13%
PBT 64,670 48,662 38,923 58,389 46,166 46,533 40,625 36.29%
Tax -15,901 -8,710 -7,304 -11,808 -8,200 -8,578 -7,659 62.67%
NP 48,769 39,952 31,619 46,581 37,966 37,955 32,966 29.80%
-
NP to SH 48,769 39,952 31,619 46,581 37,966 37,955 32,966 29.80%
-
Tax Rate 24.59% 17.90% 18.77% 20.22% 17.76% 18.43% 18.85% -
Total Cost 135,656 146,085 137,149 132,055 143,926 146,462 135,696 -0.01%
-
Net Worth 1,123,164 2,267,146 1,059,934 1,025,060 960,993 907,475 851,051 20.29%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 73,848 - 69,732 - 66,239 - -
Div Payout % - 184.84% - 149.70% - 174.52% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,123,164 2,267,146 1,059,934 1,025,060 960,993 907,475 851,051 20.29%
NOSH 738,924 738,484 358,086 348,660 338,377 331,195 326,073 72.44%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 26.44% 21.48% 18.74% 26.08% 20.87% 20.58% 19.55% -
ROE 4.34% 1.76% 2.98% 4.54% 3.95% 4.18% 3.87% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.96 25.19 47.13 51.23 53.75 55.68 51.73 -38.45%
EPS 6.60 5.41 8.83 13.36 11.22 11.46 10.11 -24.72%
DPS 0.00 10.00 0.00 20.00 0.00 20.00 0.00 -
NAPS 1.52 3.07 2.96 2.94 2.84 2.74 2.61 -30.23%
Adjusted Per Share Value based on latest NOSH - 348,660
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.97 25.19 22.85 24.19 24.63 24.97 22.84 6.11%
EPS 6.60 5.41 4.28 6.31 5.14 5.14 4.46 29.82%
DPS 0.00 10.00 0.00 9.44 0.00 8.97 0.00 -
NAPS 1.5207 3.0697 1.4351 1.3879 1.3012 1.2287 1.1523 20.29%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.32 3.50 7.15 7.35 7.40 6.95 6.80 -
P/RPS 13.30 13.89 15.17 14.35 13.77 12.48 13.15 0.75%
P/EPS 50.30 64.70 80.97 55.01 65.95 60.65 67.26 -17.59%
EY 1.99 1.55 1.23 1.82 1.52 1.65 1.49 21.25%
DY 0.00 2.86 0.00 2.72 0.00 2.88 0.00 -
P/NAPS 2.18 1.14 2.42 2.50 2.61 2.54 2.61 -11.29%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/10/06 27/07/06 18/05/06 23/02/06 08/11/05 25/07/05 18/05/05 -
Price 3.36 3.38 7.00 7.15 7.20 7.30 6.95 -
P/RPS 13.46 13.42 14.85 13.96 13.39 13.11 13.44 0.09%
P/EPS 50.91 62.48 79.28 53.52 64.17 63.70 68.74 -18.12%
EY 1.96 1.60 1.26 1.87 1.56 1.57 1.45 22.23%
DY 0.00 2.96 0.00 2.80 0.00 2.74 0.00 -
P/NAPS 2.21 1.10 2.36 2.43 2.54 2.66 2.66 -11.61%

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