[STAR] QoQ Cumulative 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- -73.95%
YoY- 68.67%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 692,963 517,076 336,531 160,534 605,167 435,062 274,397 84.92%
PBT 166,208 123,320 80,262 36,978 137,080 90,549 51,692 117.07%
Tax -24,956 -18,042 -11,946 -5,680 -16,917 -19,331 -10,640 76.07%
NP 141,252 105,278 68,316 31,298 120,163 71,218 41,052 127.06%
-
NP to SH 141,252 105,278 68,316 31,298 120,163 71,218 41,052 127.06%
-
Tax Rate 15.01% 14.63% 14.88% 15.36% 12.34% 21.35% 20.58% -
Total Cost 551,711 411,798 268,215 129,236 485,004 363,844 233,345 77.01%
-
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 48,130 47,840 - 78,867 31,387 31,218 134.83%
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% 13.67% 9.04% 4.37% 16.85% 10.50% 6.20% -
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 214.63 161.15 105.52 50.63 191.83 138.61 87.90 80.83%
EPS 43.75 32.81 21.42 9.87 38.09 22.69 13.15 122.05%
DPS 35.00 15.00 15.00 0.00 25.00 10.00 10.00 129.64%
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 70.01 45.57 21.74 81.94 58.91 37.15 84.94%
EPS 19.13 14.25 9.25 4.24 16.27 9.64 5.56 127.05%
DPS 15.30 6.52 6.48 0.00 10.68 4.25 4.23 134.71%
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 4.03 6.16 12.64 3.23 4.33 7.05 -41.16%
P/EPS 15.54 19.81 30.35 64.84 16.28 26.44 47.15 -52.12%
EY 6.43 5.05 3.30 1.54 6.14 3.78 2.12 108.82%
DY 5.15 2.31 2.31 0.00 4.03 1.67 1.61 116.33%
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 3.97 6.07 12.64 3.47 4.40 7.17 -40.48%
P/EPS 16.11 19.51 29.88 64.84 17.46 26.88 47.91 -51.48%
EY 6.21 5.13 3.35 1.54 5.73 3.72 2.09 105.99%
DY 4.96 2.34 2.34 0.00 3.76 1.64 1.59 112.76%
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