[STAR] YoY 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- 21.23%
YoY- -0.08%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 186,037 184,417 175,997 142,730 135,781 119,378 111,891 8.83%
PBT 48,662 46,533 43,284 28,008 28,562 22,212 33,495 6.41%
Tax -8,710 -8,578 -6,266 -5,512 -6,047 -5,802 -12,352 -5.65%
NP 39,952 37,955 37,018 22,496 22,515 16,410 21,143 11.18%
-
NP to SH 39,952 37,955 37,018 22,496 22,515 16,410 21,143 11.18%
-
Tax Rate 17.90% 18.43% 14.48% 19.68% 21.17% 26.12% 36.88% -
Total Cost 146,085 146,462 138,979 120,234 113,266 102,968 90,748 8.25%
-
Net Worth 2,267,146 907,475 755,664 661,463 585,756 564,710 508,464 28.27%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 73,848 66,239 47,826 31,201 22,881 11,385 11,383 36.54%
Div Payout % 184.84% 174.52% 129.20% 138.70% 101.63% 69.38% 53.84% -
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 2,267,146 907,475 755,664 661,463 585,756 564,710 508,464 28.27%
NOSH 738,484 331,195 318,845 312,011 305,081 151,803 151,780 30.15%
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 21.48% 20.58% 21.03% 15.76% 16.58% 13.75% 18.90% -
ROE 1.76% 4.18% 4.90% 3.40% 3.84% 2.91% 4.16% -
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 25.19 55.68 55.20 45.75 44.51 78.64 73.72 -16.38%
EPS 5.41 11.46 11.61 7.21 7.38 10.81 13.93 -14.57%
DPS 10.00 20.00 15.00 10.00 7.50 7.50 7.50 4.90%
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 25.19 24.97 23.83 19.33 18.38 16.16 15.15 8.83%
EPS 5.41 5.14 5.01 3.05 3.05 2.22 2.86 11.20%
DPS 10.00 8.97 6.48 4.22 3.10 1.54 1.54 36.56%
NAPS 3.0697 1.2287 1.0232 0.8956 0.7931 0.7646 0.6885 28.27%
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 13.89 12.48 11.78 13.55 13.82 10.94 17.50 -3.77%
P/EPS 64.70 60.65 55.99 85.99 83.33 79.56 92.61 -5.79%
EY 1.55 1.65 1.79 1.16 1.20 1.26 1.08 6.20%
DY 2.86 2.88 2.31 1.61 1.22 0.87 0.58 30.44%
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 13.42 13.11 11.59 13.77 14.04 10.68 18.45 -5.16%
P/EPS 62.48 63.70 55.12 87.38 84.69 77.71 97.63 -7.16%
EY 1.60 1.57 1.81 1.14 1.18 1.29 1.02 7.78%
DY 2.96 2.74 2.34 1.59 1.20 0.89 0.55 32.36%
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