[STAR] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 4.19%
YoY- 68.67%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 692,963 689,434 673,062 642,136 605,167 580,082 548,794 16.74%
PBT 166,208 164,426 160,524 147,912 137,080 120,732 103,384 37.03%
Tax -24,956 -24,056 -23,892 -22,720 -16,917 -25,774 -21,280 11.15%
NP 141,252 140,370 136,632 125,192 120,163 94,957 82,104 43.34%
-
NP to SH 141,252 140,370 136,632 125,192 120,163 94,957 82,104 43.34%
-
Tax Rate 15.01% 14.63% 14.88% 15.36% 12.34% 21.35% 20.58% -
Total Cost 551,711 549,064 536,430 516,944 485,004 485,125 466,690 11.74%
-
Net Worth 823,297 770,092 755,877 716,651 712,959 677,967 661,826 15.59%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 113,001 64,174 95,680 - 78,867 41,849 62,436 48.24%
Div Payout % 80.00% 45.72% 70.03% - 65.63% 44.07% 76.05% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 823,297 770,092 755,877 716,651 712,959 677,967 661,826 15.59%
NOSH 322,861 320,871 318,935 317,102 315,468 313,873 312,182 2.25%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.38% 20.36% 20.30% 19.50% 19.86% 16.37% 14.96% -
ROE 17.16% 18.23% 18.08% 17.47% 16.85% 14.01% 12.41% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 214.63 214.86 211.03 202.50 191.83 184.81 175.79 14.16%
EPS 43.75 43.75 42.84 39.48 38.09 30.25 26.30 40.17%
DPS 35.00 20.00 30.00 0.00 25.00 13.33 20.00 44.97%
NAPS 2.55 2.40 2.37 2.26 2.26 2.16 2.12 13.03%
Adjusted Per Share Value based on latest NOSH - 317,102
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 93.83 93.35 91.13 86.94 81.94 78.54 74.31 16.74%
EPS 19.13 19.01 18.50 16.95 16.27 12.86 11.12 43.33%
DPS 15.30 8.69 12.95 0.00 10.68 5.67 8.45 48.28%
NAPS 1.1147 1.0427 1.0234 0.9703 0.9653 0.918 0.8961 15.58%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 6.80 6.50 6.50 6.40 6.20 6.00 6.20 -
P/RPS 3.17 3.03 3.08 3.16 3.23 3.25 3.53 -6.88%
P/EPS 15.54 14.86 15.17 16.21 16.28 19.83 23.57 -24.15%
EY 6.43 6.73 6.59 6.17 6.14 5.04 4.24 31.83%
DY 5.15 3.08 4.62 0.00 4.03 2.22 3.23 36.28%
P/NAPS 2.67 2.71 2.74 2.83 2.74 2.78 2.92 -5.76%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 02/11/04 23/07/04 20/05/04 17/02/04 03/11/03 04/08/03 -
Price 7.05 6.40 6.40 6.40 6.65 6.10 6.30 -
P/RPS 3.28 2.98 3.03 3.16 3.47 3.30 3.58 -5.64%
P/EPS 16.11 14.63 14.94 16.21 17.46 20.16 23.95 -23.13%
EY 6.21 6.84 6.69 6.17 5.73 4.96 4.17 30.25%
DY 4.96 3.13 4.69 0.00 3.76 2.19 3.17 34.59%
P/NAPS 2.76 2.67 2.70 2.83 2.94 2.82 2.97 -4.75%

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