[STAR] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -36.05%
YoY- 68.67%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 175,887 180,545 175,997 160,534 170,105 160,665 142,730 14.86%
PBT 42,888 43,058 43,284 36,978 46,531 38,857 28,008 32.68%
Tax -6,914 -6,096 -6,266 -5,680 2,414 -8,691 -5,512 16.22%
NP 35,974 36,962 37,018 31,298 48,945 30,166 22,496 36.55%
-
NP to SH 35,974 36,962 37,018 31,298 48,945 30,166 22,496 36.55%
-
Tax Rate 16.12% 14.16% 14.48% 15.36% -5.19% 22.37% 19.68% -
Total Cost 139,913 143,583 138,979 129,236 121,160 130,499 120,234 10.58%
-
Net Worth 823,462 770,041 755,664 716,651 737,944 678,028 661,463 15.64%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 64,585 - 47,826 - 47,304 - 31,201 62.06%
Div Payout % 179.53% - 129.20% - 96.65% - 138.70% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 823,462 770,041 755,664 716,651 737,944 678,028 661,463 15.64%
NOSH 322,926 320,850 318,845 317,102 315,360 313,902 312,011 2.30%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.45% 20.47% 21.03% 19.50% 28.77% 18.78% 15.76% -
ROE 4.37% 4.80% 4.90% 4.37% 6.63% 4.45% 3.40% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 54.47 56.27 55.20 50.63 53.94 51.18 45.75 12.27%
EPS 11.14 11.52 11.61 9.87 15.52 9.61 7.21 33.47%
DPS 20.00 0.00 15.00 0.00 15.00 0.00 10.00 58.40%
NAPS 2.55 2.40 2.37 2.26 2.34 2.16 2.12 13.03%
Adjusted Per Share Value based on latest NOSH - 317,102
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.81 24.45 23.83 21.74 23.03 21.75 19.33 14.83%
EPS 4.87 5.00 5.01 4.24 6.63 4.08 3.05 36.41%
DPS 8.74 0.00 6.48 0.00 6.40 0.00 4.22 62.12%
NAPS 1.115 1.0426 1.0232 0.9703 0.9992 0.918 0.8956 15.65%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 6.80 6.50 6.50 6.40 6.20 6.00 6.20 -
P/RPS 12.48 11.55 11.78 12.64 11.49 11.72 13.55 -5.31%
P/EPS 61.04 56.42 55.99 64.84 39.95 62.43 85.99 -20.34%
EY 1.64 1.77 1.79 1.54 2.50 1.60 1.16 25.83%
DY 2.94 0.00 2.31 0.00 2.42 0.00 1.61 49.12%
P/NAPS 2.67 2.71 2.74 2.83 2.65 2.78 2.92 -5.76%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 02/11/04 23/07/04 20/05/04 17/02/04 03/11/03 04/08/03 -
Price 7.05 6.40 6.40 6.40 6.65 6.10 6.30 -
P/RPS 12.94 11.37 11.59 12.64 12.33 11.92 13.77 -4.04%
P/EPS 63.29 55.56 55.12 64.84 42.85 63.48 87.38 -19.26%
EY 1.58 1.80 1.81 1.54 2.33 1.58 1.14 24.18%
DY 2.84 0.00 2.34 0.00 2.26 0.00 1.59 46.95%
P/NAPS 2.76 2.67 2.70 2.83 2.84 2.82 2.97 -4.75%

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