[STAR] YoY Cumulative 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- 121.23%
YoY- 9.35%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 354,805 353,079 336,531 274,397 248,443 228,073 202,092 9.83%
PBT 87,585 87,158 80,262 51,692 47,491 43,480 57,274 7.33%
Tax -16,014 -16,237 -11,946 -10,640 -9,949 -11,679 -21,590 -4.85%
NP 71,571 70,921 68,316 41,052 37,542 31,801 35,684 12.29%
-
NP to SH 71,571 70,921 68,316 41,052 37,542 31,801 35,684 12.29%
-
Tax Rate 18.28% 18.63% 14.88% 20.58% 20.95% 26.86% 37.70% -
Total Cost 283,234 282,158 268,215 233,345 210,901 196,272 166,408 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 73,860 66,250 47,840 31,218 22,872 11,384 - -
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 3.16% 7.81% 9.04% 6.20% 6.41% 5.63% 7.02% -
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 48.04 106.59 105.52 87.90 81.46 150.25 133.15 -15.61%
EPS 9.69 21.41 21.42 13.15 12.31 20.95 23.51 -13.72%
DPS 10.00 20.00 15.00 10.00 7.50 7.50 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 48.04 47.81 45.57 37.15 33.64 30.88 27.36 9.83%
EPS 9.69 9.60 9.25 5.56 5.08 4.31 4.83 12.29%
DPS 10.00 8.97 6.48 4.23 3.10 1.54 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 7.29 6.52 6.16 7.05 7.55 5.72 9.69 -4.63%
P/EPS 36.12 32.46 30.35 47.15 49.96 41.05 54.87 -6.72%
EY 2.77 3.08 3.30 2.12 2.00 2.44 1.82 7.24%
DY 2.86 2.88 2.31 1.61 1.22 0.87 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 7.04 6.85 6.07 7.17 7.67 5.59 10.21 -6.00%
P/EPS 34.88 34.10 29.88 47.91 50.77 40.10 57.85 -8.08%
EY 2.87 2.93 3.35 2.09 1.97 2.49 1.73 8.79%
DY 2.96 2.74 2.34 1.59 1.20 0.89 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