[STAR] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -14.46%
YoY- 8.95%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 922,344 725,384 818,912 738,300 675,072 674,648 642,136 6.21%
PBT 214,008 101,812 236,696 186,384 155,692 162,500 147,912 6.34%
Tax -60,648 -31,444 -66,588 -48,584 -29,216 -30,636 -22,720 17.77%
NP 153,360 70,368 170,108 137,800 126,476 131,864 125,192 3.43%
-
NP to SH 151,300 73,056 170,084 137,800 126,476 131,864 125,192 3.20%
-
Tax Rate 28.34% 30.88% 28.13% 26.07% 18.77% 18.85% 15.36% -
Total Cost 768,984 655,016 648,804 600,500 548,596 542,784 516,944 6.83%
-
Net Worth 1,226,357 1,168,304 1,195,903 1,145,869 1,059,934 851,051 716,651 9.36%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,226,357 1,168,304 1,195,903 1,145,869 1,059,934 851,051 716,651 9.36%
NOSH 738,769 739,433 738,211 739,270 358,086 326,073 317,102 15.13%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.63% 9.70% 20.77% 18.66% 18.74% 19.55% 19.50% -
ROE 12.34% 6.25% 14.22% 12.03% 11.93% 15.49% 17.47% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 124.85 98.10 110.93 99.87 188.52 206.90 202.50 -7.74%
EPS 20.48 9.88 23.04 18.64 35.32 40.44 39.48 -10.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.58 1.62 1.55 2.96 2.61 2.26 -5.01%
Adjusted Per Share Value based on latest NOSH - 739,270
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 124.88 98.22 110.88 99.96 91.40 91.35 86.94 6.21%
EPS 20.49 9.89 23.03 18.66 17.12 17.85 16.95 3.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6605 1.5819 1.6192 1.5515 1.4351 1.1523 0.9703 9.36%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.40 3.28 3.42 3.24 7.15 6.80 6.40 -
P/RPS 2.72 3.34 3.08 3.24 3.79 3.29 3.16 -2.46%
P/EPS 16.60 33.20 14.84 17.38 20.24 16.82 16.21 0.39%
EY 6.02 3.01 6.74 5.75 4.94 5.95 6.17 -0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.08 2.11 2.09 2.42 2.61 2.83 -5.22%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 26/05/09 23/05/08 17/05/07 18/05/06 18/05/05 20/05/04 -
Price 3.30 3.20 3.48 3.62 7.00 6.95 6.40 -
P/RPS 2.64 3.26 3.14 3.62 3.71 3.36 3.16 -2.95%
P/EPS 16.11 32.39 15.10 19.42 19.82 17.19 16.21 -0.10%
EY 6.21 3.09 6.62 5.15 5.05 5.82 6.17 0.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.03 2.15 2.34 2.36 2.66 2.83 -5.69%

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