[STAR] YoY Cumulative 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- -76.66%
YoY- 5.33%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 204,728 184,575 168,768 168,662 160,534 131,667 112,662 10.45%
PBT 59,174 46,596 38,923 40,625 36,978 23,684 18,929 20.89%
Tax -16,647 -12,146 -7,304 -7,659 -5,680 -5,128 -3,902 27.32%
NP 42,527 34,450 31,619 32,966 31,298 18,556 15,027 18.91%
-
NP to SH 42,521 34,450 31,619 32,966 31,298 18,556 15,027 18.91%
-
Tax Rate 28.13% 26.07% 18.77% 18.85% 15.36% 21.65% 20.61% -
Total Cost 162,201 150,125 137,149 135,696 129,236 113,111 97,635 8.81%
-
Net Worth 1,195,903 1,145,869 1,059,934 851,051 716,651 630,966 599,254 12.19%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,195,903 1,145,869 1,059,934 851,051 716,651 630,966 599,254 12.19%
NOSH 738,211 739,270 358,086 326,073 317,102 310,820 304,190 15.90%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 20.77% 18.66% 18.74% 19.55% 19.50% 14.09% 13.34% -
ROE 3.56% 3.01% 2.98% 3.87% 4.37% 2.94% 2.51% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 27.73 24.97 47.13 51.73 50.63 42.36 37.04 -4.70%
EPS 5.76 4.66 8.83 10.11 9.87 5.97 4.94 2.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.55 2.96 2.61 2.26 2.03 1.97 -3.20%
Adjusted Per Share Value based on latest NOSH - 326,073
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 27.72 24.99 22.85 22.84 21.74 17.83 15.25 10.46%
EPS 5.76 4.66 4.28 4.46 4.24 2.51 2.03 18.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6192 1.5515 1.4351 1.1523 0.9703 0.8543 0.8114 12.19%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.42 3.24 7.15 6.80 6.40 5.95 6.85 -
P/RPS 12.33 12.98 15.17 13.15 12.64 14.05 18.50 -6.53%
P/EPS 59.37 69.53 80.97 67.26 64.84 99.66 138.66 -13.17%
EY 1.68 1.44 1.23 1.49 1.54 1.00 0.72 15.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.09 2.42 2.61 2.83 2.93 3.48 -7.99%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 17/05/07 18/05/06 18/05/05 20/05/04 30/04/03 06/05/02 -
Price 3.48 3.62 7.00 6.95 6.40 6.10 6.80 -
P/RPS 12.55 14.50 14.85 13.44 12.64 14.40 18.36 -6.13%
P/EPS 60.42 77.68 79.28 68.74 64.84 102.18 137.65 -12.81%
EY 1.66 1.29 1.26 1.45 1.54 0.98 0.73 14.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.34 2.36 2.66 2.83 3.00 3.45 -7.57%

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