[STAR] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 115.13%
YoY- 3.81%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 416,482 382,656 354,805 353,079 336,531 274,397 248,443 8.98%
PBT 121,298 95,546 87,585 87,158 80,262 51,692 47,491 16.89%
Tax -34,802 -24,909 -16,014 -16,237 -11,946 -10,640 -9,949 23.18%
NP 86,496 70,637 71,571 70,921 68,316 41,052 37,542 14.91%
-
NP to SH 86,484 70,933 71,571 70,921 68,316 41,052 37,542 14.90%
-
Tax Rate 28.69% 26.07% 18.28% 18.63% 14.88% 20.58% 20.95% -
Total Cost 329,986 312,019 283,234 282,158 268,215 233,345 210,901 7.73%
-
Net Worth 1,248,146 1,182,216 2,267,522 907,629 755,877 661,826 585,545 13.43%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 77,547 77,582 73,860 66,250 47,840 31,218 22,872 22.54%
Div Payout % 89.67% 109.37% 103.20% 93.41% 70.03% 76.05% 60.93% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,248,146 1,182,216 2,267,522 907,629 755,877 661,826 585,545 13.43%
NOSH 738,548 738,885 738,606 331,251 318,935 312,182 304,971 15.86%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 20.77% 18.46% 20.17% 20.09% 20.30% 14.96% 15.11% -
ROE 6.93% 6.00% 3.16% 7.81% 9.04% 6.20% 6.41% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 56.39 51.79 48.04 106.59 105.52 87.90 81.46 -5.94%
EPS 11.71 9.60 9.69 21.41 21.42 13.15 12.31 -0.82%
DPS 10.50 10.50 10.00 20.00 15.00 10.00 7.50 5.76%
NAPS 1.69 1.60 3.07 2.74 2.37 2.12 1.92 -2.10%
Adjusted Per Share Value based on latest NOSH - 331,195
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 56.39 51.81 48.04 47.81 45.57 37.15 33.64 8.98%
EPS 11.71 9.60 9.69 9.60 9.25 5.56 5.08 14.91%
DPS 10.50 10.50 10.00 8.97 6.48 4.23 3.10 22.52%
NAPS 1.69 1.6007 3.0702 1.2289 1.0234 0.8961 0.7928 13.43%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.50 3.46 3.50 6.95 6.50 6.20 6.15 -
P/RPS 6.21 6.68 7.29 6.52 6.16 7.05 7.55 -3.20%
P/EPS 29.89 36.04 36.12 32.46 30.35 47.15 49.96 -8.19%
EY 3.35 2.77 2.77 3.08 3.30 2.12 2.00 8.96%
DY 3.00 3.03 2.86 2.88 2.31 1.61 1.22 16.16%
P/NAPS 2.07 2.16 1.14 2.54 2.74 2.92 3.20 -6.99%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/07/08 26/07/07 27/07/06 25/07/05 23/07/04 04/08/03 05/08/02 -
Price 3.32 3.48 3.38 7.30 6.40 6.30 6.25 -
P/RPS 5.89 6.72 7.04 6.85 6.07 7.17 7.67 -4.30%
P/EPS 28.35 36.25 34.88 34.10 29.88 47.91 50.77 -9.24%
EY 3.53 2.76 2.87 2.93 3.35 2.09 1.97 10.19%
DY 3.16 3.02 2.96 2.74 2.34 1.59 1.20 17.49%
P/NAPS 1.96 2.18 1.10 2.66 2.70 2.97 3.26 -8.12%

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