[STAR] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 7.57%
YoY- 3.81%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 832,964 765,312 709,610 706,158 673,062 548,794 496,886 8.98%
PBT 242,596 191,092 175,170 174,316 160,524 103,384 94,982 16.89%
Tax -69,604 -49,818 -32,028 -32,474 -23,892 -21,280 -19,898 23.18%
NP 172,992 141,274 143,142 141,842 136,632 82,104 75,084 14.91%
-
NP to SH 172,968 141,866 143,142 141,842 136,632 82,104 75,084 14.90%
-
Tax Rate 28.69% 26.07% 18.28% 18.63% 14.88% 20.58% 20.95% -
Total Cost 659,972 624,038 566,468 564,316 536,430 466,690 421,802 7.73%
-
Net Worth 1,248,146 1,182,216 2,267,522 907,629 755,877 661,826 585,545 13.43%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 155,095 155,165 147,721 132,500 95,680 62,436 45,745 22.54%
Div Payout % 89.67% 109.37% 103.20% 93.41% 70.03% 76.05% 60.93% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,248,146 1,182,216 2,267,522 907,629 755,877 661,826 585,545 13.43%
NOSH 738,548 738,885 738,606 331,251 318,935 312,182 304,971 15.86%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 20.77% 18.46% 20.17% 20.09% 20.30% 14.96% 15.11% -
ROE 13.86% 12.00% 6.31% 15.63% 18.08% 12.41% 12.82% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 112.78 103.58 96.07 213.18 211.03 175.79 162.93 -5.94%
EPS 23.42 19.20 19.38 42.82 42.84 26.30 24.62 -0.82%
DPS 21.00 21.00 20.00 40.00 30.00 20.00 15.00 5.76%
NAPS 1.69 1.60 3.07 2.74 2.37 2.12 1.92 -2.10%
Adjusted Per Share Value based on latest NOSH - 331,195
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 112.78 103.62 96.08 95.61 91.13 74.31 67.28 8.98%
EPS 23.42 19.21 19.38 19.21 18.50 11.12 10.17 14.90%
DPS 21.00 21.01 20.00 17.94 12.95 8.45 6.19 22.55%
NAPS 1.69 1.6007 3.0702 1.2289 1.0234 0.8961 0.7928 13.43%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.50 3.46 3.50 6.95 6.50 6.20 6.15 -
P/RPS 3.10 3.34 3.64 3.26 3.08 3.53 3.77 -3.20%
P/EPS 14.94 18.02 18.06 16.23 15.17 23.57 24.98 -8.20%
EY 6.69 5.55 5.54 6.16 6.59 4.24 4.00 8.94%
DY 6.00 6.07 5.71 5.76 4.62 3.23 2.44 16.16%
P/NAPS 2.07 2.16 1.14 2.54 2.74 2.92 3.20 -6.99%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/07/08 26/07/07 27/07/06 25/07/05 23/07/04 04/08/03 05/08/02 -
Price 3.32 3.48 3.38 7.30 6.40 6.30 6.25 -
P/RPS 2.94 3.36 3.52 3.42 3.03 3.58 3.84 -4.34%
P/EPS 14.18 18.12 17.44 17.05 14.94 23.95 25.39 -9.24%
EY 7.05 5.52 5.73 5.87 6.69 4.17 3.94 10.17%
DY 6.33 6.03 5.92 5.48 4.69 3.17 2.40 17.52%
P/NAPS 1.96 2.18 1.10 2.66 2.70 2.97 3.26 -8.12%

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