[STAR] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 22.69%
YoY- 29.49%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 211,590 212,646 184,334 178,636 175,887 170,105 139,080 7.23%
PBT 23,861 70,679 42,960 58,389 42,888 46,531 30,410 -3.95%
Tax -10,708 -15,233 -2,213 -11,808 -6,914 2,414 -10,125 0.93%
NP 13,153 55,446 40,747 46,581 35,974 48,945 20,285 -6.95%
-
NP to SH 13,329 55,444 40,747 46,581 35,974 48,945 20,285 -6.75%
-
Tax Rate 44.88% 21.55% 5.15% 20.22% 16.12% -5.19% 33.29% -
Total Cost 198,437 157,200 143,587 132,055 139,913 121,160 118,795 8.91%
-
Net Worth 1,214,420 1,218,143 1,166,309 1,025,060 823,462 737,944 636,028 11.37%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 77,752 77,518 73,817 69,732 64,585 47,304 38,593 12.37%
Div Payout % 583.33% 139.81% 181.16% 149.70% 179.53% 96.65% 190.26% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,214,420 1,218,143 1,166,309 1,025,060 823,462 737,944 636,028 11.37%
NOSH 740,500 738,268 738,170 348,660 322,926 315,360 308,751 15.68%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.22% 26.07% 22.10% 26.08% 20.45% 28.77% 14.59% -
ROE 1.10% 4.55% 3.49% 4.54% 4.37% 6.63% 3.19% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 28.57 28.80 24.97 51.23 54.47 53.94 45.05 -7.30%
EPS 1.80 7.51 5.52 13.36 11.14 15.52 6.57 -19.39%
DPS 10.50 10.50 10.00 20.00 20.00 15.00 12.50 -2.86%
NAPS 1.64 1.65 1.58 2.94 2.55 2.34 2.06 -3.72%
Adjusted Per Share Value based on latest NOSH - 348,660
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 28.65 28.79 24.96 24.19 23.81 23.03 18.83 7.23%
EPS 1.80 7.51 5.52 6.31 4.87 6.63 2.75 -6.81%
DPS 10.53 10.50 9.99 9.44 8.74 6.40 5.23 12.35%
NAPS 1.6443 1.6493 1.5792 1.3879 1.115 0.9992 0.8612 11.37%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.24 3.44 3.04 7.35 6.80 6.20 6.00 -
P/RPS 11.34 11.94 12.17 14.35 12.48 11.49 13.32 -2.64%
P/EPS 180.00 45.81 55.07 55.01 61.04 39.95 91.32 11.96%
EY 0.56 2.18 1.82 1.82 1.64 2.50 1.09 -10.49%
DY 3.24 3.05 3.29 2.72 2.94 2.42 2.08 7.65%
P/NAPS 1.98 2.08 1.92 2.50 2.67 2.65 2.91 -6.21%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 25/02/08 13/02/07 23/02/06 21/02/05 17/02/04 17/02/03 -
Price 3.04 3.48 3.22 7.15 7.05 6.65 6.00 -
P/RPS 10.64 12.08 12.89 13.96 12.94 12.33 13.32 -3.67%
P/EPS 168.89 46.34 58.33 53.52 63.29 42.85 91.32 10.78%
EY 0.59 2.16 1.71 1.87 1.58 2.33 1.09 -9.71%
DY 3.45 3.02 3.11 2.80 2.84 2.26 2.08 8.79%
P/NAPS 1.85 2.11 2.04 2.43 2.76 2.84 2.91 -7.26%

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