[STAR] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -76.08%
YoY- 23.48%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 168,768 168,662 160,534 131,667 112,662 108,695 90,201 11.00%
PBT 38,923 40,625 36,978 23,684 18,929 21,268 23,779 8.55%
Tax -7,304 -7,659 -5,680 -5,128 -3,902 -5,877 -9,238 -3.83%
NP 31,619 32,966 31,298 18,556 15,027 15,391 14,541 13.81%
-
NP to SH 31,619 32,966 31,298 18,556 15,027 15,391 14,541 13.81%
-
Tax Rate 18.77% 18.85% 15.36% 21.65% 20.61% 27.63% 38.85% -
Total Cost 137,149 135,696 129,236 113,111 97,635 93,304 75,660 10.41%
-
Net Worth 1,059,934 851,051 716,651 630,966 599,254 549,461 499,372 13.35%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,059,934 851,051 716,651 630,966 599,254 549,461 499,372 13.35%
NOSH 358,086 326,073 317,102 310,820 304,190 151,785 151,784 15.37%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 18.74% 19.55% 19.50% 14.09% 13.34% 14.16% 16.12% -
ROE 2.98% 3.87% 4.37% 2.94% 2.51% 2.80% 2.91% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 47.13 51.73 50.63 42.36 37.04 71.61 59.43 -3.78%
EPS 8.83 10.11 9.87 5.97 4.94 10.14 9.58 -1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.61 2.26 2.03 1.97 3.62 3.29 -1.74%
Adjusted Per Share Value based on latest NOSH - 310,820
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 22.85 22.84 21.74 17.83 15.25 14.72 12.21 11.00%
EPS 4.28 4.46 4.24 2.51 2.03 2.08 1.97 13.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4351 1.1523 0.9703 0.8543 0.8114 0.744 0.6761 13.35%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 7.15 6.80 6.40 5.95 6.85 9.40 16.80 -
P/RPS 15.17 13.15 12.64 14.05 18.50 13.13 28.27 -9.85%
P/EPS 80.97 67.26 64.84 99.66 138.66 92.70 175.37 -12.08%
EY 1.23 1.49 1.54 1.00 0.72 1.08 0.57 13.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.61 2.83 2.93 3.48 2.60 5.11 -11.70%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 18/05/05 20/05/04 30/04/03 06/05/02 03/05/01 08/05/00 -
Price 7.00 6.95 6.40 6.10 6.80 8.75 14.60 -
P/RPS 14.85 13.44 12.64 14.40 18.36 12.22 24.57 -8.04%
P/EPS 79.28 68.74 64.84 102.18 137.65 86.29 152.40 -10.31%
EY 1.26 1.45 1.54 0.98 0.73 1.16 0.66 11.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.66 2.83 3.00 3.45 2.42 4.44 -9.99%

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