[STAR] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
04-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 10.62%
YoY- 9.35%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 709,610 706,158 673,062 548,794 496,886 456,146 404,184 9.83%
PBT 175,170 174,316 160,524 103,384 94,982 86,960 114,548 7.33%
Tax -32,028 -32,474 -23,892 -21,280 -19,898 -23,358 -43,180 -4.85%
NP 143,142 141,842 136,632 82,104 75,084 63,602 71,368 12.29%
-
NP to SH 143,142 141,842 136,632 82,104 75,084 63,602 71,368 12.29%
-
Tax Rate 18.28% 18.63% 14.88% 20.58% 20.95% 26.86% 37.70% -
Total Cost 566,468 564,316 536,430 466,690 421,802 392,544 332,816 9.26%
-
Net Worth 2,267,522 907,629 755,877 661,826 585,545 564,676 508,470 28.28%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 147,721 132,500 95,680 62,436 45,745 22,769 - -
Div Payout % 103.20% 93.41% 70.03% 76.05% 60.93% 35.80% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,267,522 907,629 755,877 661,826 585,545 564,676 508,470 28.28%
NOSH 738,606 331,251 318,935 312,182 304,971 151,794 151,782 30.16%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 20.17% 20.09% 20.30% 14.96% 15.11% 13.94% 17.66% -
ROE 6.31% 15.63% 18.08% 12.41% 12.82% 11.26% 14.04% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 96.07 213.18 211.03 175.79 162.93 300.50 266.29 -15.62%
EPS 19.38 42.82 42.84 26.30 24.62 41.90 47.02 -13.72%
DPS 20.00 40.00 30.00 20.00 15.00 15.00 0.00 -
NAPS 3.07 2.74 2.37 2.12 1.92 3.72 3.35 -1.44%
Adjusted Per Share Value based on latest NOSH - 312,011
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 96.08 95.61 91.13 74.31 67.28 61.76 54.73 9.82%
EPS 19.38 19.21 18.50 11.12 10.17 8.61 9.66 12.29%
DPS 20.00 17.94 12.95 8.45 6.19 3.08 0.00 -
NAPS 3.0702 1.2289 1.0234 0.8961 0.7928 0.7646 0.6885 28.28%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.50 6.95 6.50 6.20 6.15 8.60 12.90 -
P/RPS 3.64 3.26 3.08 3.53 3.77 2.86 4.84 -4.63%
P/EPS 18.06 16.23 15.17 23.57 24.98 20.53 27.44 -6.73%
EY 5.54 6.16 6.59 4.24 4.00 4.87 3.64 7.24%
DY 5.71 5.76 4.62 3.23 2.44 1.74 0.00 -
P/NAPS 1.14 2.54 2.74 2.92 3.20 2.31 3.85 -18.35%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/07/06 25/07/05 23/07/04 04/08/03 05/08/02 27/07/01 01/08/00 -
Price 3.38 7.30 6.40 6.30 6.25 8.40 13.60 -
P/RPS 3.52 3.42 3.03 3.58 3.84 2.80 5.11 -6.02%
P/EPS 17.44 17.05 14.94 23.95 25.39 20.05 28.92 -8.08%
EY 5.73 5.87 6.69 4.17 3.94 4.99 3.46 8.76%
DY 5.92 5.48 4.69 3.17 2.40 1.79 0.00 -
P/NAPS 1.10 2.66 2.70 2.97 3.26 2.26 4.06 -19.55%

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