[STAR] YoY 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- 34.09%
YoY- 52.8%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 184,425 181,892 180,545 160,665 133,827 120,481 119,441 7.50%
PBT 64,670 46,166 43,058 38,857 24,975 21,672 30,109 13.58%
Tax -15,901 -8,200 -6,096 -8,691 -5,233 -5,619 -11,311 5.83%
NP 48,769 37,966 36,962 30,166 19,742 16,053 18,798 17.21%
-
NP to SH 48,769 37,966 36,962 30,166 19,742 16,053 18,798 17.21%
-
Tax Rate 24.59% 17.76% 14.16% 22.37% 20.95% 25.93% 37.57% -
Total Cost 135,656 143,926 143,583 130,499 114,085 104,428 100,643 5.09%
-
Net Worth 1,123,164 960,993 770,041 678,028 610,040 558,893 526,890 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 - - - - - - - -
Div Payout % - - - - - - - -
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 1,123,164 960,993 770,041 678,028 610,040 558,893 526,890 13.43%
NOSH 738,924 338,377 320,850 313,902 306,552 151,873 151,841 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 26.44% 20.87% 20.47% 18.78% 14.75% 13.32% 15.74% -
ROE 4.34% 3.95% 4.80% 4.45% 3.24% 2.87% 3.57% -
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 24.96 53.75 56.27 51.18 43.66 79.33 78.66 -17.40%
EPS 6.60 11.22 11.52 9.61 6.44 10.57 12.38 -9.94%
DPS 0.00 0.00 0.00 0.00 0.00 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 24.97 24.63 24.45 21.75 18.12 16.31 16.17 7.50%
EPS 6.60 5.14 5.00 4.08 2.67 2.17 2.55 17.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5207 1.3012 1.0426 0.918 0.826 0.7567 0.7134 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 13.30 13.77 11.55 11.72 13.63 11.35 13.98 -0.82%
P/EPS 50.30 65.95 56.42 62.43 92.39 85.15 88.85 -9.04%
EY 1.99 1.52 1.77 1.60 1.08 1.17 1.13 9.88%
DY 0.00 0.00 0.00 0.00 0.00 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 13.46 13.39 11.37 11.92 13.63 5.52 15.89 -2.72%
P/EPS 50.91 64.17 55.56 63.48 92.39 41.44 100.97 -10.78%
EY 1.96 1.56 1.80 1.58 1.08 2.41 0.99 12.05%
DY 0.00 0.00 0.00 0.00 0.00 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