[STAR] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 73.48%
YoY- 24.32%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 539,230 534,971 517,076 435,062 382,270 348,554 321,533 8.99%
PBT 152,255 133,324 123,320 90,549 72,466 65,152 87,383 9.69%
Tax -31,915 -24,437 -18,042 -19,331 -15,182 -17,298 -32,901 -0.50%
NP 120,340 108,887 105,278 71,218 57,284 47,854 54,482 14.11%
-
NP to SH 120,340 108,887 105,278 71,218 57,284 47,854 54,482 14.11%
-
Tax Rate 20.96% 18.33% 14.63% 21.35% 20.95% 26.55% 37.65% -
Total Cost 418,890 426,084 411,798 363,844 324,986 300,700 267,051 7.78%
-
Net Worth 1,122,877 960,668 770,092 677,967 610,252 558,878 526,755 13.43%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 73,873 67,652 48,130 31,387 22,999 - - -
Div Payout % 61.39% 62.13% 45.72% 44.07% 40.15% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,122,877 960,668 770,092 677,967 610,252 558,878 526,755 13.43%
NOSH 738,735 338,263 320,871 313,873 306,659 151,869 151,802 30.16%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 22.32% 20.35% 20.36% 16.37% 14.99% 13.73% 16.94% -
ROE 10.72% 11.33% 13.67% 10.50% 9.39% 8.56% 10.34% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 72.99 158.15 161.15 138.61 124.66 229.51 211.81 -16.26%
EPS 16.29 32.19 32.81 22.69 18.68 31.51 35.89 -12.33%
DPS 10.00 20.00 15.00 10.00 7.50 0.00 0.00 -
NAPS 1.52 2.84 2.40 2.16 1.99 3.68 3.47 -12.84%
Adjusted Per Share Value based on latest NOSH - 313,902
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 73.01 72.43 70.01 58.91 51.76 47.19 43.53 8.99%
EPS 16.29 14.74 14.25 9.64 7.76 6.48 7.38 14.09%
DPS 10.00 9.16 6.52 4.25 3.11 0.00 0.00 -
NAPS 1.5204 1.3007 1.0427 0.918 0.8263 0.7567 0.7132 13.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.32 7.40 6.50 6.00 5.95 9.00 11.00 -
P/RPS 4.55 4.68 4.03 4.33 4.77 3.92 5.19 -2.16%
P/EPS 20.38 22.99 19.81 26.44 31.85 28.56 30.65 -6.57%
EY 4.91 4.35 5.05 3.78 3.14 3.50 3.26 7.06%
DY 3.01 2.70 2.31 1.67 1.26 0.00 0.00 -
P/NAPS 2.18 2.61 2.71 2.78 2.99 2.45 3.17 -6.04%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/10/06 08/11/05 02/11/04 03/11/03 11/11/02 05/11/01 23/10/00 -
Price 3.36 7.20 6.40 6.10 5.95 4.38 12.50 -
P/RPS 4.60 4.55 3.97 4.40 4.77 1.91 5.90 -4.06%
P/EPS 20.63 22.37 19.51 26.88 31.85 13.90 34.83 -8.35%
EY 4.85 4.47 5.13 3.72 3.14 7.19 2.87 9.13%
DY 2.98 2.78 2.34 1.64 1.26 0.00 0.00 -
P/NAPS 2.21 2.54 2.67 2.82 2.99 1.19 3.60 -7.80%

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