[STAR] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -32.12%
YoY- -4.09%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 184,334 184,425 186,037 168,768 178,636 181,892 184,417 -0.02%
PBT 42,960 64,670 48,662 38,923 58,389 46,166 46,533 -5.17%
Tax -2,213 -15,901 -8,710 -7,304 -11,808 -8,200 -8,578 -59.37%
NP 40,747 48,769 39,952 31,619 46,581 37,966 37,955 4.83%
-
NP to SH 40,747 48,769 39,952 31,619 46,581 37,966 37,955 4.83%
-
Tax Rate 5.15% 24.59% 17.90% 18.77% 20.22% 17.76% 18.43% -
Total Cost 143,587 135,656 146,085 137,149 132,055 143,926 146,462 -1.30%
-
Net Worth 1,166,309 1,123,164 2,267,146 1,059,934 1,025,060 960,993 907,475 18.15%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 73,817 - 73,848 - 69,732 - 66,239 7.46%
Div Payout % 181.16% - 184.84% - 149.70% - 174.52% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,166,309 1,123,164 2,267,146 1,059,934 1,025,060 960,993 907,475 18.15%
NOSH 738,170 738,924 738,484 358,086 348,660 338,377 331,195 70.37%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 22.10% 26.44% 21.48% 18.74% 26.08% 20.87% 20.58% -
ROE 3.49% 4.34% 1.76% 2.98% 4.54% 3.95% 4.18% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.97 24.96 25.19 47.13 51.23 53.75 55.68 -41.32%
EPS 5.52 6.60 5.41 8.83 13.36 11.22 11.46 -38.47%
DPS 10.00 0.00 10.00 0.00 20.00 0.00 20.00 -36.92%
NAPS 1.58 1.52 3.07 2.96 2.94 2.84 2.74 -30.65%
Adjusted Per Share Value based on latest NOSH - 358,086
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.96 24.97 25.19 22.85 24.19 24.63 24.97 -0.02%
EPS 5.52 6.60 5.41 4.28 6.31 5.14 5.14 4.85%
DPS 9.99 0.00 10.00 0.00 9.44 0.00 8.97 7.42%
NAPS 1.5792 1.5207 3.0697 1.4351 1.3879 1.3012 1.2287 18.15%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.04 3.32 3.50 7.15 7.35 7.40 6.95 -
P/RPS 12.17 13.30 13.89 15.17 14.35 13.77 12.48 -1.65%
P/EPS 55.07 50.30 64.70 80.97 55.01 65.95 60.65 -6.21%
EY 1.82 1.99 1.55 1.23 1.82 1.52 1.65 6.73%
DY 3.29 0.00 2.86 0.00 2.72 0.00 2.88 9.25%
P/NAPS 1.92 2.18 1.14 2.42 2.50 2.61 2.54 -16.97%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 30/10/06 27/07/06 18/05/06 23/02/06 08/11/05 25/07/05 -
Price 3.22 3.36 3.38 7.00 7.15 7.20 7.30 -
P/RPS 12.89 13.46 13.42 14.85 13.96 13.39 13.11 -1.11%
P/EPS 58.33 50.91 62.48 79.28 53.52 64.17 63.70 -5.68%
EY 1.71 1.96 1.60 1.26 1.87 1.56 1.57 5.84%
DY 3.11 0.00 2.96 0.00 2.80 0.00 2.74 8.78%
P/NAPS 2.04 2.21 1.10 2.36 2.43 2.54 2.66 -16.17%

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