[STAR] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
01-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 17.28%
YoY- -12.26%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 211,754 204,728 212,646 210,563 198,081 184,575 184,334 9.69%
PBT 62,124 59,174 70,679 57,141 48,950 46,596 42,960 27.90%
Tax -18,155 -16,647 -15,233 -14,343 -12,763 -12,146 -2,213 307.28%
NP 43,969 42,527 55,446 42,798 36,187 34,450 40,747 5.20%
-
NP to SH 43,963 42,521 55,444 42,788 36,483 34,450 40,747 5.19%
-
Tax Rate 29.22% 28.13% 21.55% 25.10% 26.07% 26.07% 5.15% -
Total Cost 167,785 162,201 157,200 167,765 161,894 150,125 143,587 10.95%
-
Net Worth 1,248,697 1,195,903 1,218,143 1,167,617 1,181,635 1,145,869 1,166,309 4.65%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 77,581 - 77,518 - 77,544 - 73,817 3.37%
Div Payout % 176.47% - 139.81% - 212.55% - 181.16% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,248,697 1,195,903 1,218,143 1,167,617 1,181,635 1,145,869 1,166,309 4.65%
NOSH 738,873 738,211 738,268 738,998 738,522 739,270 738,170 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 20.76% 20.77% 26.07% 20.33% 18.27% 18.66% 22.10% -
ROE 3.52% 3.56% 4.55% 3.66% 3.09% 3.01% 3.49% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.66 27.73 28.80 28.49 26.82 24.97 24.97 9.63%
EPS 5.95 5.76 7.51 5.79 4.94 4.66 5.52 5.13%
DPS 10.50 0.00 10.50 0.00 10.50 0.00 10.00 3.30%
NAPS 1.69 1.62 1.65 1.58 1.60 1.55 1.58 4.59%
Adjusted Per Share Value based on latest NOSH - 738,998
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.67 27.72 28.79 28.51 26.82 24.99 24.96 9.68%
EPS 5.95 5.76 7.51 5.79 4.94 4.66 5.52 5.13%
DPS 10.50 0.00 10.50 0.00 10.50 0.00 9.99 3.37%
NAPS 1.6907 1.6192 1.6493 1.5809 1.5999 1.5515 1.5792 4.65%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.50 3.42 3.44 3.38 3.46 3.24 3.04 -
P/RPS 12.21 12.33 11.94 11.86 12.90 12.98 12.17 0.21%
P/EPS 58.82 59.37 45.81 58.38 70.04 69.53 55.07 4.49%
EY 1.70 1.68 2.18 1.71 1.43 1.44 1.82 -4.44%
DY 3.00 0.00 3.05 0.00 3.03 0.00 3.29 -5.97%
P/NAPS 2.07 2.11 2.08 2.14 2.16 2.09 1.92 5.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/07/08 23/05/08 25/02/08 01/11/07 26/07/07 17/05/07 13/02/07 -
Price 3.32 3.48 3.48 3.38 3.48 3.62 3.22 -
P/RPS 11.58 12.55 12.08 11.86 12.97 14.50 12.89 -6.90%
P/EPS 55.80 60.42 46.34 58.38 70.45 77.68 58.33 -2.91%
EY 1.79 1.66 2.16 1.71 1.42 1.29 1.71 3.09%
DY 3.16 0.00 3.02 0.00 3.02 0.00 3.11 1.06%
P/NAPS 1.96 2.15 2.11 2.14 2.18 2.34 2.04 -2.63%

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