[STAR] YoY Cumulative 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- -78.61%
YoY- 8.95%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 230,586 181,346 204,728 184,575 168,768 168,662 160,534 6.21%
PBT 53,502 25,453 59,174 46,596 38,923 40,625 36,978 6.34%
Tax -15,162 -7,861 -16,647 -12,146 -7,304 -7,659 -5,680 17.77%
NP 38,340 17,592 42,527 34,450 31,619 32,966 31,298 3.43%
-
NP to SH 37,825 18,264 42,521 34,450 31,619 32,966 31,298 3.20%
-
Tax Rate 28.34% 30.88% 28.13% 26.07% 18.77% 18.85% 15.36% -
Total Cost 192,246 163,754 162,201 150,125 137,149 135,696 129,236 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 3.08% 1.56% 3.56% 3.01% 2.98% 3.87% 4.37% -
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 31.21 24.53 27.73 24.97 47.13 51.73 50.63 -7.74%
EPS 5.12 2.47 5.76 4.66 8.83 10.11 9.87 -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 31.22 24.55 27.72 24.99 22.85 22.84 21.74 6.21%
EPS 5.12 2.47 5.76 4.66 4.28 4.46 4.24 3.19%
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 10.89 13.37 12.33 12.98 15.17 13.15 12.64 -2.45%
P/EPS 66.41 132.79 59.37 69.53 80.97 67.26 64.84 0.39%
EY 1.51 0.75 1.68 1.44 1.23 1.49 1.54 -0.32%
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 10.57 13.05 12.55 14.50 14.85 13.44 12.64 -2.93%
P/EPS 64.45 129.55 60.42 77.68 79.28 68.74 64.84 -0.10%
EY 1.55 0.77 1.66 1.29 1.26 1.45 1.54 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