[STAR] QoQ Cumulative 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- 42.78%
YoY- 10.06%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 539,230 354,805 168,768 713,607 534,971 353,079 168,662 116.86%
PBT 152,255 87,585 38,923 191,713 133,324 87,158 40,625 141.08%
Tax -31,915 -16,014 -7,304 -36,245 -24,437 -16,237 -7,659 158.72%
NP 120,340 71,571 31,619 155,468 108,887 70,921 32,966 136.89%
-
NP to SH 120,340 71,571 31,619 155,468 108,887 70,921 32,966 136.89%
-
Tax Rate 20.96% 18.28% 18.77% 18.91% 18.33% 18.63% 18.85% -
Total Cost 418,890 283,234 137,149 558,139 426,084 282,158 135,696 111.86%
-
Net Worth 1,122,877 2,267,522 1,059,934 1,025,523 960,668 907,629 851,051 20.27%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 73,873 73,860 - 139,527 67,652 66,250 - -
Div Payout % 61.39% 103.20% - 89.75% 62.13% 93.41% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,122,877 2,267,522 1,059,934 1,025,523 960,668 907,629 851,051 20.27%
NOSH 738,735 738,606 358,086 348,817 338,263 331,251 326,073 72.41%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 22.32% 20.17% 18.74% 21.79% 20.35% 20.09% 19.55% -
ROE 10.72% 3.16% 2.98% 15.16% 11.33% 7.81% 3.87% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 72.99 48.04 47.13 204.58 158.15 106.59 51.73 25.77%
EPS 16.29 9.69 8.83 44.57 32.19 21.41 10.11 37.40%
DPS 10.00 10.00 0.00 40.00 20.00 20.00 0.00 -
NAPS 1.52 3.07 2.96 2.94 2.84 2.74 2.61 -30.23%
Adjusted Per Share Value based on latest NOSH - 348,660
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 73.01 48.04 22.85 96.62 72.43 47.81 22.84 116.84%
EPS 16.29 9.69 4.28 21.05 14.74 9.60 4.46 136.98%
DPS 10.00 10.00 0.00 18.89 9.16 8.97 0.00 -
NAPS 1.5204 3.0702 1.4351 1.3885 1.3007 1.2289 1.1523 20.27%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.32 3.50 7.15 7.35 7.40 6.95 6.80 -
P/RPS 4.55 7.29 15.17 3.59 4.68 6.52 13.15 -50.68%
P/EPS 20.38 36.12 80.97 16.49 22.99 32.46 67.26 -54.85%
EY 4.91 2.77 1.23 6.06 4.35 3.08 1.49 121.28%
DY 3.01 2.86 0.00 5.44 2.70 2.88 0.00 -
P/NAPS 2.18 1.14 2.42 2.50 2.61 2.54 2.61 -11.29%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/10/06 27/07/06 18/05/06 23/02/06 08/11/05 25/07/05 18/05/05 -
Price 3.36 3.38 7.00 7.15 7.20 7.30 6.95 -
P/RPS 4.60 7.04 14.85 3.49 4.55 6.85 13.44 -51.03%
P/EPS 20.63 34.88 79.28 16.04 22.37 34.10 68.74 -55.14%
EY 4.85 2.87 1.26 6.23 4.47 2.93 1.45 123.49%
DY 2.98 2.96 0.00 5.59 2.78 2.74 0.00 -
P/NAPS 2.21 1.10 2.36 2.43 2.54 2.66 2.66 -11.61%

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