[STAR] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -16.45%
YoY- -12.52%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 314,541 211,590 212,646 184,334 178,636 175,887 170,105 10.77%
PBT 77,862 23,861 70,679 42,960 58,389 42,888 46,531 8.95%
Tax -14,456 -10,708 -15,233 -2,213 -11,808 -6,914 2,414 -
NP 63,406 13,153 55,446 40,747 46,581 35,974 48,945 4.40%
-
NP to SH 60,973 13,329 55,444 40,747 46,581 35,974 48,945 3.72%
-
Tax Rate 18.57% 44.88% 21.55% 5.15% 20.22% 16.12% -5.19% -
Total Cost 251,135 198,437 157,200 143,587 132,055 139,913 121,160 12.90%
-
Net Worth 1,254,909 1,214,420 1,218,143 1,166,309 1,025,060 823,462 737,944 9.24%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 77,509 77,752 77,518 73,817 69,732 64,585 47,304 8.56%
Div Payout % 127.12% 583.33% 139.81% 181.16% 149.70% 179.53% 96.65% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,254,909 1,214,420 1,218,143 1,166,309 1,025,060 823,462 737,944 9.24%
NOSH 738,181 740,500 738,268 738,170 348,660 322,926 315,360 15.21%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 20.16% 6.22% 26.07% 22.10% 26.08% 20.45% 28.77% -
ROE 4.86% 1.10% 4.55% 3.49% 4.54% 4.37% 6.63% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 42.61 28.57 28.80 24.97 51.23 54.47 53.94 -3.85%
EPS 8.26 1.80 7.51 5.52 13.36 11.14 15.52 -9.96%
DPS 10.50 10.50 10.50 10.00 20.00 20.00 15.00 -5.76%
NAPS 1.70 1.64 1.65 1.58 2.94 2.55 2.34 -5.18%
Adjusted Per Share Value based on latest NOSH - 738,170
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 42.59 28.65 28.79 24.96 24.19 23.81 23.03 10.78%
EPS 8.26 1.80 7.51 5.52 6.31 4.87 6.63 3.72%
DPS 10.49 10.53 10.50 9.99 9.44 8.74 6.40 8.57%
NAPS 1.6991 1.6443 1.6493 1.5792 1.3879 1.115 0.9992 9.24%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.18 3.24 3.44 3.04 7.35 6.80 6.20 -
P/RPS 7.46 11.34 11.94 12.17 14.35 12.48 11.49 -6.93%
P/EPS 38.50 180.00 45.81 55.07 55.01 61.04 39.95 -0.61%
EY 2.60 0.56 2.18 1.82 1.82 1.64 2.50 0.65%
DY 3.30 3.24 3.05 3.29 2.72 2.94 2.42 5.30%
P/NAPS 1.87 1.98 2.08 1.92 2.50 2.67 2.65 -5.63%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 11/02/10 25/02/09 25/02/08 13/02/07 23/02/06 21/02/05 17/02/04 -
Price 3.20 3.04 3.48 3.22 7.15 7.05 6.65 -
P/RPS 7.51 10.64 12.08 12.89 13.96 12.94 12.33 -7.92%
P/EPS 38.74 168.89 46.34 58.33 53.52 63.29 42.85 -1.66%
EY 2.58 0.59 2.16 1.71 1.87 1.58 2.33 1.71%
DY 3.28 3.45 3.02 3.11 2.80 2.84 2.26 6.39%
P/NAPS 1.88 1.85 2.11 2.04 2.43 2.76 2.84 -6.63%

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