[STAR] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -8.36%
YoY- 5.33%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 178,636 181,892 184,417 168,662 175,887 180,545 175,997 0.99%
PBT 58,389 46,166 46,533 40,625 42,888 43,058 43,284 22.02%
Tax -11,808 -8,200 -8,578 -7,659 -6,914 -6,096 -6,266 52.38%
NP 46,581 37,966 37,955 32,966 35,974 36,962 37,018 16.50%
-
NP to SH 46,581 37,966 37,955 32,966 35,974 36,962 37,018 16.50%
-
Tax Rate 20.22% 17.76% 18.43% 18.85% 16.12% 14.16% 14.48% -
Total Cost 132,055 143,926 146,462 135,696 139,913 143,583 138,979 -3.34%
-
Net Worth 1,025,060 960,993 907,475 851,051 823,462 770,041 755,664 22.47%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 69,732 - 66,239 - 64,585 - 47,826 28.49%
Div Payout % 149.70% - 174.52% - 179.53% - 129.20% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,025,060 960,993 907,475 851,051 823,462 770,041 755,664 22.47%
NOSH 348,660 338,377 331,195 326,073 322,926 320,850 318,845 6.12%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 26.08% 20.87% 20.58% 19.55% 20.45% 20.47% 21.03% -
ROE 4.54% 3.95% 4.18% 3.87% 4.37% 4.80% 4.90% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 51.23 53.75 55.68 51.73 54.47 56.27 55.20 -4.84%
EPS 13.36 11.22 11.46 10.11 11.14 11.52 11.61 9.78%
DPS 20.00 0.00 20.00 0.00 20.00 0.00 15.00 21.07%
NAPS 2.94 2.84 2.74 2.61 2.55 2.40 2.37 15.40%
Adjusted Per Share Value based on latest NOSH - 326,073
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.19 24.63 24.97 22.84 23.81 24.45 23.83 1.00%
EPS 6.31 5.14 5.14 4.46 4.87 5.00 5.01 16.57%
DPS 9.44 0.00 8.97 0.00 8.74 0.00 6.48 28.42%
NAPS 1.3879 1.3012 1.2287 1.1523 1.115 1.0426 1.0232 22.46%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 7.35 7.40 6.95 6.80 6.80 6.50 6.50 -
P/RPS 14.35 13.77 12.48 13.15 12.48 11.55 11.78 14.02%
P/EPS 55.01 65.95 60.65 67.26 61.04 56.42 55.99 -1.16%
EY 1.82 1.52 1.65 1.49 1.64 1.77 1.79 1.11%
DY 2.72 0.00 2.88 0.00 2.94 0.00 2.31 11.47%
P/NAPS 2.50 2.61 2.54 2.61 2.67 2.71 2.74 -5.91%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 08/11/05 25/07/05 18/05/05 21/02/05 02/11/04 23/07/04 -
Price 7.15 7.20 7.30 6.95 7.05 6.40 6.40 -
P/RPS 13.96 13.39 13.11 13.44 12.94 11.37 11.59 13.16%
P/EPS 53.52 64.17 63.70 68.74 63.29 55.56 55.12 -1.93%
EY 1.87 1.56 1.57 1.45 1.58 1.80 1.81 2.19%
DY 2.80 0.00 2.74 0.00 2.84 0.00 2.34 12.67%
P/NAPS 2.43 2.54 2.66 2.66 2.76 2.67 2.70 -6.76%

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