[STAR] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 29.58%
YoY- 36.07%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 296,909 314,541 211,590 212,646 184,334 178,636 175,887 9.11%
PBT 75,171 77,862 23,861 70,679 42,960 58,389 42,888 9.79%
Tax -18,550 -14,456 -10,708 -15,233 -2,213 -11,808 -6,914 17.86%
NP 56,621 63,406 13,153 55,446 40,747 46,581 35,974 7.84%
-
NP to SH 54,054 60,973 13,329 55,444 40,747 46,581 35,974 7.01%
-
Tax Rate 24.68% 18.57% 44.88% 21.55% 5.15% 20.22% 16.12% -
Total Cost 240,288 251,135 198,437 157,200 143,587 132,055 139,913 9.42%
-
Net Worth 1,011,666 1,254,909 1,214,420 1,218,143 1,166,309 1,025,060 823,462 3.48%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 66,459 77,509 77,752 77,518 73,817 69,732 64,585 0.47%
Div Payout % 122.95% 127.12% 583.33% 139.81% 181.16% 149.70% 179.53% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,011,666 1,254,909 1,214,420 1,218,143 1,166,309 1,025,060 823,462 3.48%
NOSH 738,442 738,181 740,500 738,268 738,170 348,660 322,926 14.77%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 19.07% 20.16% 6.22% 26.07% 22.10% 26.08% 20.45% -
ROE 5.34% 4.86% 1.10% 4.55% 3.49% 4.54% 4.37% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 40.21 42.61 28.57 28.80 24.97 51.23 54.47 -4.93%
EPS 7.32 8.26 1.80 7.51 5.52 13.36 11.14 -6.75%
DPS 9.00 10.50 10.50 10.50 10.00 20.00 20.00 -12.45%
NAPS 1.37 1.70 1.64 1.65 1.58 2.94 2.55 -9.83%
Adjusted Per Share Value based on latest NOSH - 738,268
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 40.20 42.59 28.65 28.79 24.96 24.19 23.81 9.11%
EPS 7.32 8.26 1.80 7.51 5.52 6.31 4.87 7.02%
DPS 9.00 10.49 10.53 10.50 9.99 9.44 8.74 0.48%
NAPS 1.3698 1.6991 1.6443 1.6493 1.5792 1.3879 1.115 3.48%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.31 3.18 3.24 3.44 3.04 7.35 6.80 -
P/RPS 8.23 7.46 11.34 11.94 12.17 14.35 12.48 -6.70%
P/EPS 45.22 38.50 180.00 45.81 55.07 55.01 61.04 -4.87%
EY 2.21 2.60 0.56 2.18 1.82 1.82 1.64 5.09%
DY 2.72 3.30 3.24 3.05 3.29 2.72 2.94 -1.28%
P/NAPS 2.42 1.87 1.98 2.08 1.92 2.50 2.67 -1.62%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 11/02/10 25/02/09 25/02/08 13/02/07 23/02/06 21/02/05 -
Price 3.46 3.20 3.04 3.48 3.22 7.15 7.05 -
P/RPS 8.61 7.51 10.64 12.08 12.89 13.96 12.94 -6.56%
P/EPS 47.27 38.74 168.89 46.34 58.33 53.52 63.29 -4.74%
EY 2.12 2.58 0.59 2.16 1.71 1.87 1.58 5.01%
DY 2.60 3.28 3.45 3.02 3.11 2.80 2.84 -1.46%
P/NAPS 2.53 1.88 1.85 2.11 2.04 2.43 2.76 -1.43%

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