[STAR] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 62.25%
YoY- 141.29%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 184,334 178,636 175,887 170,105 139,080 120,303 123,265 6.93%
PBT 42,960 58,389 42,888 46,531 30,410 21,176 34,068 3.93%
Tax -2,213 -11,808 -6,914 2,414 -10,125 -758 -12,664 -25.21%
NP 40,747 46,581 35,974 48,945 20,285 20,418 21,404 11.32%
-
NP to SH 40,747 46,581 35,974 48,945 20,285 20,418 21,404 11.32%
-
Tax Rate 5.15% 20.22% 16.12% -5.19% 33.29% 3.58% 37.17% -
Total Cost 143,587 132,055 139,913 121,160 118,795 99,885 101,861 5.88%
-
Net Worth 1,166,309 1,025,060 823,462 737,944 636,028 580,333 532,822 13.94%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 73,817 69,732 64,585 47,304 38,593 22,787 15,180 30.14%
Div Payout % 181.16% 149.70% 179.53% 96.65% 190.26% 111.61% 70.92% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,166,309 1,025,060 823,462 737,944 636,028 580,333 532,822 13.94%
NOSH 738,170 348,660 322,926 315,360 308,751 303,839 151,801 30.14%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 22.10% 26.08% 20.45% 28.77% 14.59% 16.97% 17.36% -
ROE 3.49% 4.54% 4.37% 6.63% 3.19% 3.52% 4.02% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.97 51.23 54.47 53.94 45.05 39.59 81.20 -17.83%
EPS 5.52 13.36 11.14 15.52 6.57 6.72 14.10 -14.46%
DPS 10.00 20.00 20.00 15.00 12.50 7.50 10.00 0.00%
NAPS 1.58 2.94 2.55 2.34 2.06 1.91 3.51 -12.45%
Adjusted Per Share Value based on latest NOSH - 315,360
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.96 24.19 23.81 23.03 18.83 16.29 16.69 6.93%
EPS 5.52 6.31 4.87 6.63 2.75 2.76 2.90 11.31%
DPS 9.99 9.44 8.74 6.40 5.23 3.09 2.06 30.08%
NAPS 1.5792 1.3879 1.115 0.9992 0.8612 0.7858 0.7214 13.94%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.04 7.35 6.80 6.20 6.00 4.94 10.70 -
P/RPS 12.17 14.35 12.48 11.49 13.32 12.48 13.18 -1.31%
P/EPS 55.07 55.01 61.04 39.95 91.32 73.51 75.89 -5.20%
EY 1.82 1.82 1.64 2.50 1.09 1.36 1.32 5.49%
DY 3.29 2.72 2.94 2.42 2.08 1.52 0.93 23.42%
P/NAPS 1.92 2.50 2.67 2.65 2.91 2.59 3.05 -7.42%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 23/02/06 21/02/05 17/02/04 17/02/03 25/02/02 07/03/01 -
Price 3.22 7.15 7.05 6.65 6.00 5.45 8.75 -
P/RPS 12.89 13.96 12.94 12.33 13.32 13.76 10.78 3.02%
P/EPS 58.33 53.52 63.29 42.85 91.32 81.10 62.06 -1.02%
EY 1.71 1.87 1.58 2.33 1.09 1.23 1.61 1.00%
DY 3.11 2.80 2.84 2.26 2.08 1.38 1.14 18.19%
P/NAPS 2.04 2.43 2.76 2.84 2.91 2.85 2.49 -3.26%

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