[STAR] QoQ Cumulative 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- 48.75%
YoY- 5.01%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 619,450 416,482 204,728 805,865 593,219 382,656 184,575 123.66%
PBT 177,602 121,298 59,174 223,366 152,687 95,546 46,596 143.41%
Tax -52,054 -34,802 -16,647 -54,485 -39,252 -24,909 -12,146 163.14%
NP 125,548 86,496 42,527 168,881 113,435 70,637 34,450 136.26%
-
NP to SH 125,576 86,484 42,521 169,165 113,721 70,933 34,450 136.29%
-
Tax Rate 29.31% 28.69% 28.13% 24.39% 25.71% 26.07% 26.07% -
Total Cost 493,902 329,986 162,201 636,984 479,784 312,019 150,125 120.72%
-
Net Worth 1,211,439 1,248,146 1,195,903 1,218,874 1,166,747 1,182,216 1,145,869 3.76%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 77,561 77,547 - 155,129 77,537 77,582 - -
Div Payout % 61.76% 89.67% - 91.70% 68.18% 109.37% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,211,439 1,248,146 1,195,903 1,218,874 1,166,747 1,182,216 1,145,869 3.76%
NOSH 738,682 738,548 738,211 738,711 738,448 738,885 739,270 -0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 20.27% 20.77% 20.77% 20.96% 19.12% 18.46% 18.66% -
ROE 10.37% 6.93% 3.56% 13.88% 9.75% 6.00% 3.01% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 83.86 56.39 27.73 109.09 80.33 51.79 24.97 123.76%
EPS 17.00 11.71 5.76 22.90 15.40 9.60 4.66 136.42%
DPS 10.50 10.50 0.00 21.00 10.50 10.50 0.00 -
NAPS 1.64 1.69 1.62 1.65 1.58 1.60 1.55 3.82%
Adjusted Per Share Value based on latest NOSH - 738,268
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 83.87 56.39 27.72 109.11 80.32 51.81 24.99 123.66%
EPS 17.00 11.71 5.76 22.90 15.40 9.60 4.66 136.42%
DPS 10.50 10.50 0.00 21.00 10.50 10.50 0.00 -
NAPS 1.6403 1.69 1.6192 1.6503 1.5798 1.6007 1.5515 3.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.24 3.50 3.42 3.44 3.38 3.46 3.24 -
P/RPS 3.86 6.21 12.33 3.15 4.21 6.68 12.98 -55.34%
P/EPS 19.06 29.89 59.37 15.02 21.95 36.04 69.53 -57.70%
EY 5.25 3.35 1.68 6.66 4.56 2.77 1.44 136.32%
DY 3.24 3.00 0.00 6.10 3.11 3.03 0.00 -
P/NAPS 1.98 2.07 2.11 2.08 2.14 2.16 2.09 -3.53%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/11/08 30/07/08 23/05/08 25/02/08 01/11/07 26/07/07 17/05/07 -
Price 3.12 3.32 3.48 3.48 3.38 3.48 3.62 -
P/RPS 3.72 5.89 12.55 3.19 4.21 6.72 14.50 -59.52%
P/EPS 18.35 28.35 60.42 15.20 21.95 36.25 77.68 -61.68%
EY 5.45 3.53 1.66 6.58 4.56 2.76 1.29 160.65%
DY 3.37 3.16 0.00 6.03 3.11 3.02 0.00 -
P/NAPS 1.90 1.96 2.15 2.11 2.14 2.18 2.34 -12.93%

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