[STAR] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 9.14%
YoY- 66.41%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 765,312 709,610 706,158 673,062 548,794 496,886 456,146 9.00%
PBT 191,092 175,170 174,316 160,524 103,384 94,982 86,960 14.01%
Tax -49,818 -32,028 -32,474 -23,892 -21,280 -19,898 -23,358 13.44%
NP 141,274 143,142 141,842 136,632 82,104 75,084 63,602 14.21%
-
NP to SH 141,866 143,142 141,842 136,632 82,104 75,084 63,602 14.29%
-
Tax Rate 26.07% 18.28% 18.63% 14.88% 20.58% 20.95% 26.86% -
Total Cost 624,038 566,468 564,316 536,430 466,690 421,802 392,544 8.02%
-
Net Worth 1,182,216 2,267,522 907,629 755,877 661,826 585,545 564,676 13.09%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 155,165 147,721 132,500 95,680 62,436 45,745 22,769 37.67%
Div Payout % 109.37% 103.20% 93.41% 70.03% 76.05% 60.93% 35.80% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,182,216 2,267,522 907,629 755,877 661,826 585,545 564,676 13.09%
NOSH 738,885 738,606 331,251 318,935 312,182 304,971 151,794 30.16%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 18.46% 20.17% 20.09% 20.30% 14.96% 15.11% 13.94% -
ROE 12.00% 6.31% 15.63% 18.08% 12.41% 12.82% 11.26% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 103.58 96.07 213.18 211.03 175.79 162.93 300.50 -16.25%
EPS 19.20 19.38 42.82 42.84 26.30 24.62 41.90 -12.19%
DPS 21.00 20.00 40.00 30.00 20.00 15.00 15.00 5.76%
NAPS 1.60 3.07 2.74 2.37 2.12 1.92 3.72 -13.11%
Adjusted Per Share Value based on latest NOSH - 318,845
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 103.62 96.08 95.61 91.13 74.31 67.28 61.76 9.00%
EPS 19.21 19.38 19.21 18.50 11.12 10.17 8.61 14.30%
DPS 21.01 20.00 17.94 12.95 8.45 6.19 3.08 37.69%
NAPS 1.6007 3.0702 1.2289 1.0234 0.8961 0.7928 0.7646 13.09%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.46 3.50 6.95 6.50 6.20 6.15 8.60 -
P/RPS 3.34 3.64 3.26 3.08 3.53 3.77 2.86 2.61%
P/EPS 18.02 18.06 16.23 15.17 23.57 24.98 20.53 -2.14%
EY 5.55 5.54 6.16 6.59 4.24 4.00 4.87 2.20%
DY 6.07 5.71 5.76 4.62 3.23 2.44 1.74 23.13%
P/NAPS 2.16 1.14 2.54 2.74 2.92 3.20 2.31 -1.11%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 26/07/07 27/07/06 25/07/05 23/07/04 04/08/03 05/08/02 27/07/01 -
Price 3.48 3.38 7.30 6.40 6.30 6.25 8.40 -
P/RPS 3.36 3.52 3.42 3.03 3.58 3.84 2.80 3.08%
P/EPS 18.12 17.44 17.05 14.94 23.95 25.39 20.05 -1.67%
EY 5.52 5.73 5.87 6.69 4.17 3.94 4.99 1.69%
DY 6.03 5.92 5.48 4.69 3.17 2.40 1.79 22.42%
P/NAPS 2.18 1.10 2.66 2.70 2.97 3.26 2.26 -0.59%

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