[STAR] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -23.31%
YoY- 23.43%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 211,590 202,968 211,754 204,728 212,646 210,563 198,081 4.47%
PBT 23,861 56,304 62,124 59,174 70,679 57,141 48,950 -37.92%
Tax -10,708 -17,252 -18,155 -16,647 -15,233 -14,343 -12,763 -10.99%
NP 13,153 39,052 43,969 42,527 55,446 42,798 36,187 -48.91%
-
NP to SH 13,329 39,092 43,963 42,521 55,444 42,788 36,483 -48.73%
-
Tax Rate 44.88% 30.64% 29.22% 28.13% 21.55% 25.10% 26.07% -
Total Cost 198,437 163,916 167,785 162,201 157,200 167,765 161,894 14.46%
-
Net Worth 1,214,420 1,211,925 1,248,697 1,195,903 1,218,143 1,167,617 1,181,635 1.83%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 77,752 - 77,581 - 77,518 - 77,544 0.17%
Div Payout % 583.33% - 176.47% - 139.81% - 212.55% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,214,420 1,211,925 1,248,697 1,195,903 1,218,143 1,167,617 1,181,635 1.83%
NOSH 740,500 738,979 738,873 738,211 738,268 738,998 738,522 0.17%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.22% 19.24% 20.76% 20.77% 26.07% 20.33% 18.27% -
ROE 1.10% 3.23% 3.52% 3.56% 4.55% 3.66% 3.09% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.57 27.47 28.66 27.73 28.80 28.49 26.82 4.28%
EPS 1.80 5.29 5.95 5.76 7.51 5.79 4.94 -48.82%
DPS 10.50 0.00 10.50 0.00 10.50 0.00 10.50 0.00%
NAPS 1.64 1.64 1.69 1.62 1.65 1.58 1.60 1.65%
Adjusted Per Share Value based on latest NOSH - 738,211
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.65 27.48 28.67 27.72 28.79 28.51 26.82 4.47%
EPS 1.80 5.29 5.95 5.76 7.51 5.79 4.94 -48.82%
DPS 10.53 0.00 10.50 0.00 10.50 0.00 10.50 0.18%
NAPS 1.6443 1.6409 1.6907 1.6192 1.6493 1.5809 1.5999 1.83%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.24 3.24 3.50 3.42 3.44 3.38 3.46 -
P/RPS 11.34 11.80 12.21 12.33 11.94 11.86 12.90 -8.19%
P/EPS 180.00 61.25 58.82 59.37 45.81 58.38 70.04 87.08%
EY 0.56 1.63 1.70 1.68 2.18 1.71 1.43 -46.32%
DY 3.24 0.00 3.00 0.00 3.05 0.00 3.03 4.54%
P/NAPS 1.98 1.98 2.07 2.11 2.08 2.14 2.16 -5.61%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 12/11/08 30/07/08 23/05/08 25/02/08 01/11/07 26/07/07 -
Price 3.04 3.12 3.32 3.48 3.48 3.38 3.48 -
P/RPS 10.64 11.36 11.58 12.55 12.08 11.86 12.97 -12.31%
P/EPS 168.89 58.98 55.80 60.42 46.34 58.38 70.45 78.64%
EY 0.59 1.70 1.79 1.66 2.16 1.71 1.42 -44.17%
DY 3.45 0.00 3.16 0.00 3.02 0.00 3.02 9.23%
P/NAPS 1.85 1.90 1.96 2.15 2.11 2.14 2.18 -10.32%

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