[STAR] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -6.65%
YoY- 5.33%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 818,912 738,300 675,072 674,648 642,136 526,668 450,648 10.45%
PBT 236,696 186,384 155,692 162,500 147,912 94,736 75,716 20.89%
Tax -66,588 -48,584 -29,216 -30,636 -22,720 -20,512 -15,608 27.32%
NP 170,108 137,800 126,476 131,864 125,192 74,224 60,108 18.91%
-
NP to SH 170,084 137,800 126,476 131,864 125,192 74,224 60,108 18.91%
-
Tax Rate 28.13% 26.07% 18.77% 18.85% 15.36% 21.65% 20.61% -
Total Cost 648,804 600,500 548,596 542,784 516,944 452,444 390,540 8.81%
-
Net Worth 1,195,903 1,145,869 1,059,934 851,051 716,651 630,966 599,254 12.19%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,195,903 1,145,869 1,059,934 851,051 716,651 630,966 599,254 12.19%
NOSH 738,211 739,270 358,086 326,073 317,102 310,820 304,190 15.90%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 20.77% 18.66% 18.74% 19.55% 19.50% 14.09% 13.34% -
ROE 14.22% 12.03% 11.93% 15.49% 17.47% 11.76% 10.03% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 110.93 99.87 188.52 206.90 202.50 169.44 148.15 -4.70%
EPS 23.04 18.64 35.32 40.44 39.48 23.88 19.76 2.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.55 2.96 2.61 2.26 2.03 1.97 -3.20%
Adjusted Per Share Value based on latest NOSH - 326,073
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 110.88 99.96 91.40 91.35 86.94 71.31 61.02 10.45%
EPS 23.03 18.66 17.12 17.85 16.95 10.05 8.14 18.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6192 1.5515 1.4351 1.1523 0.9703 0.8543 0.8114 12.19%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.42 3.24 7.15 6.80 6.40 5.95 6.85 -
P/RPS 3.08 3.24 3.79 3.29 3.16 3.51 4.62 -6.52%
P/EPS 14.84 17.38 20.24 16.82 16.21 24.92 34.67 -13.17%
EY 6.74 5.75 4.94 5.95 6.17 4.01 2.88 15.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.09 2.42 2.61 2.83 2.93 3.48 -7.99%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 17/05/07 18/05/06 18/05/05 20/05/04 30/04/03 06/05/02 -
Price 3.48 3.62 7.00 6.95 6.40 6.10 6.80 -
P/RPS 3.14 3.62 3.71 3.36 3.16 3.60 4.59 -6.12%
P/EPS 15.10 19.42 19.82 17.19 16.21 25.54 34.41 -12.81%
EY 6.62 5.15 5.05 5.82 6.17 3.91 2.91 14.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.34 2.36 2.66 2.83 3.00 3.45 -7.57%

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