[STAR] YoY Annualized 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- 4.19%
YoY- 68.67%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 738,300 675,072 674,648 642,136 526,668 450,648 434,780 9.22%
PBT 186,384 155,692 162,500 147,912 94,736 75,716 85,072 13.95%
Tax -48,584 -29,216 -30,636 -22,720 -20,512 -15,608 -23,508 12.85%
NP 137,800 126,476 131,864 125,192 74,224 60,108 61,564 14.36%
-
NP to SH 137,800 126,476 131,864 125,192 74,224 60,108 61,564 14.36%
-
Tax Rate 26.07% 18.77% 18.85% 15.36% 21.65% 20.61% 27.63% -
Total Cost 600,500 548,596 542,784 516,944 452,444 390,540 373,216 8.24%
-
Net Worth 1,145,869 1,059,934 851,051 716,651 630,966 599,254 549,461 13.02%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,145,869 1,059,934 851,051 716,651 630,966 599,254 549,461 13.02%
NOSH 739,270 358,086 326,073 317,102 310,820 304,190 151,785 30.17%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.66% 18.74% 19.55% 19.50% 14.09% 13.34% 14.16% -
ROE 12.03% 11.93% 15.49% 17.47% 11.76% 10.03% 11.20% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 99.87 188.52 206.90 202.50 169.44 148.15 286.44 -16.09%
EPS 18.64 35.32 40.44 39.48 23.88 19.76 40.56 -12.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 2.96 2.61 2.26 2.03 1.97 3.62 -13.17%
Adjusted Per Share Value based on latest NOSH - 317,102
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 99.96 91.40 91.35 86.94 71.31 61.02 58.87 9.22%
EPS 18.66 17.12 17.85 16.95 10.05 8.14 8.34 14.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5515 1.4351 1.1523 0.9703 0.8543 0.8114 0.744 13.02%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.24 7.15 6.80 6.40 5.95 6.85 9.40 -
P/RPS 3.24 3.79 3.29 3.16 3.51 4.62 3.28 -0.20%
P/EPS 17.38 20.24 16.82 16.21 24.92 34.67 23.18 -4.68%
EY 5.75 4.94 5.95 6.17 4.01 2.88 4.31 4.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.42 2.61 2.83 2.93 3.48 2.60 -3.57%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 17/05/07 18/05/06 18/05/05 20/05/04 30/04/03 06/05/02 03/05/01 -
Price 3.62 7.00 6.95 6.40 6.10 6.80 8.75 -
P/RPS 3.62 3.71 3.36 3.16 3.60 4.59 3.05 2.89%
P/EPS 19.42 19.82 17.19 16.21 25.54 34.41 21.57 -1.73%
EY 5.15 5.05 5.82 6.17 3.91 2.91 4.64 1.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.36 2.66 2.83 3.00 3.45 2.42 -0.55%

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