[STAR] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -15.45%
YoY- 8.95%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 212,646 210,563 198,081 184,575 184,334 184,425 186,037 9.29%
PBT 70,679 57,141 48,950 46,596 42,960 64,670 48,662 28.16%
Tax -15,233 -14,343 -12,763 -12,146 -2,213 -15,901 -8,710 45.01%
NP 55,446 42,798 36,187 34,450 40,747 48,769 39,952 24.34%
-
NP to SH 55,444 42,788 36,483 34,450 40,747 48,769 39,952 24.34%
-
Tax Rate 21.55% 25.10% 26.07% 26.07% 5.15% 24.59% 17.90% -
Total Cost 157,200 167,765 161,894 150,125 143,587 135,656 146,085 4.99%
-
Net Worth 1,218,143 1,167,617 1,181,635 1,145,869 1,166,309 1,123,164 2,267,146 -33.83%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 77,518 - 77,544 - 73,817 - 73,848 3.27%
Div Payout % 139.81% - 212.55% - 181.16% - 184.84% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,218,143 1,167,617 1,181,635 1,145,869 1,166,309 1,123,164 2,267,146 -33.83%
NOSH 738,268 738,998 738,522 739,270 738,170 738,924 738,484 -0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 26.07% 20.33% 18.27% 18.66% 22.10% 26.44% 21.48% -
ROE 4.55% 3.66% 3.09% 3.01% 3.49% 4.34% 1.76% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 28.80 28.49 26.82 24.97 24.97 24.96 25.19 9.31%
EPS 7.51 5.79 4.94 4.66 5.52 6.60 5.41 24.36%
DPS 10.50 0.00 10.50 0.00 10.00 0.00 10.00 3.29%
NAPS 1.65 1.58 1.60 1.55 1.58 1.52 3.07 -33.82%
Adjusted Per Share Value based on latest NOSH - 739,270
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 28.79 28.51 26.82 24.99 24.96 24.97 25.19 9.28%
EPS 7.51 5.79 4.94 4.66 5.52 6.60 5.41 24.36%
DPS 10.50 0.00 10.50 0.00 9.99 0.00 10.00 3.29%
NAPS 1.6493 1.5809 1.5999 1.5515 1.5792 1.5207 3.0697 -33.83%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.44 3.38 3.46 3.24 3.04 3.32 3.50 -
P/RPS 11.94 11.86 12.90 12.98 12.17 13.30 13.89 -9.56%
P/EPS 45.81 58.38 70.04 69.53 55.07 50.30 64.70 -20.51%
EY 2.18 1.71 1.43 1.44 1.82 1.99 1.55 25.45%
DY 3.05 0.00 3.03 0.00 3.29 0.00 2.86 4.36%
P/NAPS 2.08 2.14 2.16 2.09 1.92 2.18 1.14 49.15%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 01/11/07 26/07/07 17/05/07 13/02/07 30/10/06 27/07/06 -
Price 3.48 3.38 3.48 3.62 3.22 3.36 3.38 -
P/RPS 12.08 11.86 12.97 14.50 12.89 13.46 13.42 -6.75%
P/EPS 46.34 58.38 70.45 77.68 58.33 50.91 62.48 -18.01%
EY 2.16 1.71 1.42 1.29 1.71 1.96 1.60 22.08%
DY 3.02 0.00 3.02 0.00 3.11 0.00 2.96 1.34%
P/NAPS 2.11 2.14 2.18 2.34 2.04 2.21 1.10 54.19%

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