[STAR] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -16.45%
YoY- -12.52%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 210,563 198,081 184,575 184,334 184,425 186,037 168,768 15.87%
PBT 57,141 48,950 46,596 42,960 64,670 48,662 38,923 29.13%
Tax -14,343 -12,763 -12,146 -2,213 -15,901 -8,710 -7,304 56.75%
NP 42,798 36,187 34,450 40,747 48,769 39,952 31,619 22.34%
-
NP to SH 42,788 36,483 34,450 40,747 48,769 39,952 31,619 22.32%
-
Tax Rate 25.10% 26.07% 26.07% 5.15% 24.59% 17.90% 18.77% -
Total Cost 167,765 161,894 150,125 143,587 135,656 146,085 137,149 14.36%
-
Net Worth 1,167,617 1,181,635 1,145,869 1,166,309 1,123,164 2,267,146 1,059,934 6.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 77,544 - 73,817 - 73,848 - -
Div Payout % - 212.55% - 181.16% - 184.84% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,167,617 1,181,635 1,145,869 1,166,309 1,123,164 2,267,146 1,059,934 6.65%
NOSH 738,998 738,522 739,270 738,170 738,924 738,484 358,086 62.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 20.33% 18.27% 18.66% 22.10% 26.44% 21.48% 18.74% -
ROE 3.66% 3.09% 3.01% 3.49% 4.34% 1.76% 2.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.49 26.82 24.97 24.97 24.96 25.19 47.13 -28.48%
EPS 5.79 4.94 4.66 5.52 6.60 5.41 8.83 -24.50%
DPS 0.00 10.50 0.00 10.00 0.00 10.00 0.00 -
NAPS 1.58 1.60 1.55 1.58 1.52 3.07 2.96 -34.17%
Adjusted Per Share Value based on latest NOSH - 738,170
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.51 26.82 24.99 24.96 24.97 25.19 22.85 15.88%
EPS 5.79 4.94 4.66 5.52 6.60 5.41 4.28 22.29%
DPS 0.00 10.50 0.00 9.99 0.00 10.00 0.00 -
NAPS 1.5809 1.5999 1.5515 1.5792 1.5207 3.0697 1.4351 6.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.38 3.46 3.24 3.04 3.32 3.50 7.15 -
P/RPS 11.86 12.90 12.98 12.17 13.30 13.89 15.17 -15.12%
P/EPS 58.38 70.04 69.53 55.07 50.30 64.70 80.97 -19.57%
EY 1.71 1.43 1.44 1.82 1.99 1.55 1.23 24.53%
DY 0.00 3.03 0.00 3.29 0.00 2.86 0.00 -
P/NAPS 2.14 2.16 2.09 1.92 2.18 1.14 2.42 -7.86%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 01/11/07 26/07/07 17/05/07 13/02/07 30/10/06 27/07/06 18/05/06 -
Price 3.38 3.48 3.62 3.22 3.36 3.38 7.00 -
P/RPS 11.86 12.97 14.50 12.89 13.46 13.42 14.85 -13.90%
P/EPS 58.38 70.45 77.68 58.33 50.91 62.48 79.28 -18.43%
EY 1.71 1.42 1.29 1.71 1.96 1.60 1.26 22.55%
DY 0.00 3.02 0.00 3.11 0.00 2.96 0.00 -
P/NAPS 2.14 2.18 2.34 2.04 2.21 1.10 2.36 -6.30%

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