[STAR] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 126.35%
YoY- 0.92%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 415,569 416,482 382,656 354,805 353,079 336,531 274,397 7.15%
PBT 72,740 121,298 95,546 87,585 87,158 80,262 51,692 5.85%
Tax -20,092 -34,802 -24,909 -16,014 -16,237 -11,946 -10,640 11.16%
NP 52,648 86,496 70,637 71,571 70,921 68,316 41,052 4.22%
-
NP to SH 51,125 86,484 70,933 71,571 70,921 68,316 41,052 3.72%
-
Tax Rate 27.62% 28.69% 26.07% 18.28% 18.63% 14.88% 20.58% -
Total Cost 362,921 329,986 312,019 283,234 282,158 268,215 233,345 7.63%
-
Net Worth 1,219,020 1,248,146 1,182,216 2,267,522 907,629 755,877 661,826 10.70%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 77,574 77,547 77,582 73,860 66,250 47,840 31,218 16.36%
Div Payout % 151.73% 89.67% 109.37% 103.20% 93.41% 70.03% 76.05% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,219,020 1,248,146 1,182,216 2,267,522 907,629 755,877 661,826 10.70%
NOSH 738,800 738,548 738,885 738,606 331,251 318,935 312,182 15.42%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.67% 20.77% 18.46% 20.17% 20.09% 20.30% 14.96% -
ROE 4.19% 6.93% 6.00% 3.16% 7.81% 9.04% 6.20% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 56.25 56.39 51.79 48.04 106.59 105.52 87.90 -7.16%
EPS 6.92 11.71 9.60 9.69 21.41 21.42 13.15 -10.13%
DPS 10.50 10.50 10.50 10.00 20.00 15.00 10.00 0.81%
NAPS 1.65 1.69 1.60 3.07 2.74 2.37 2.12 -4.08%
Adjusted Per Share Value based on latest NOSH - 738,484
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 56.27 56.39 51.81 48.04 47.81 45.57 37.15 7.15%
EPS 6.92 11.71 9.60 9.69 9.60 9.25 5.56 3.71%
DPS 10.50 10.50 10.50 10.00 8.97 6.48 4.23 16.34%
NAPS 1.6505 1.69 1.6007 3.0702 1.2289 1.0234 0.8961 10.70%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.10 3.50 3.46 3.50 6.95 6.50 6.20 -
P/RPS 5.51 6.21 6.68 7.29 6.52 6.16 7.05 -4.02%
P/EPS 44.80 29.89 36.04 36.12 32.46 30.35 47.15 -0.84%
EY 2.23 3.35 2.77 2.77 3.08 3.30 2.12 0.84%
DY 3.39 3.00 3.03 2.86 2.88 2.31 1.61 13.20%
P/NAPS 1.88 2.07 2.16 1.14 2.54 2.74 2.92 -7.06%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/07/09 30/07/08 26/07/07 27/07/06 25/07/05 23/07/04 04/08/03 -
Price 3.24 3.32 3.48 3.38 7.30 6.40 6.30 -
P/RPS 5.76 5.89 6.72 7.04 6.85 6.07 7.17 -3.58%
P/EPS 46.82 28.35 36.25 34.88 34.10 29.88 47.91 -0.38%
EY 2.14 3.53 2.76 2.87 2.93 3.35 2.09 0.39%
DY 3.24 3.16 3.02 2.96 2.74 2.34 1.59 12.58%
P/NAPS 1.96 1.96 2.18 1.10 2.66 2.70 2.97 -6.68%

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