[STAR] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
01-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 17.28%
YoY- -12.26%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 238,464 243,811 202,968 210,563 184,425 181,892 180,545 4.74%
PBT 57,868 46,553 56,304 57,141 64,670 46,166 43,058 5.04%
Tax -14,693 -12,974 -17,252 -14,343 -15,901 -8,200 -6,096 15.78%
NP 43,175 33,579 39,052 42,798 48,769 37,966 36,962 2.62%
-
NP to SH 42,978 32,613 39,092 42,788 48,769 37,966 36,962 2.54%
-
Tax Rate 25.39% 27.87% 30.64% 25.10% 24.59% 17.76% 14.16% -
Total Cost 195,289 210,232 163,916 167,765 135,656 143,926 143,583 5.25%
-
Net Worth 1,255,371 1,187,939 1,211,925 1,167,617 1,123,164 960,993 770,041 8.48%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,255,371 1,187,939 1,211,925 1,167,617 1,123,164 960,993 770,041 8.48%
NOSH 738,453 737,850 738,979 738,998 738,924 338,377 320,850 14.89%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 18.11% 13.77% 19.24% 20.33% 26.44% 20.87% 20.47% -
ROE 3.42% 2.75% 3.23% 3.66% 4.34% 3.95% 4.80% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 32.29 33.04 27.47 28.49 24.96 53.75 56.27 -8.83%
EPS 5.82 4.42 5.29 5.79 6.60 11.22 11.52 -10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.61 1.64 1.58 1.52 2.84 2.40 -5.58%
Adjusted Per Share Value based on latest NOSH - 738,998
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 32.29 33.01 27.48 28.51 24.97 24.63 24.45 4.74%
EPS 5.82 4.42 5.29 5.79 6.60 5.14 5.00 2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6997 1.6084 1.6409 1.5809 1.5207 1.3012 1.0426 8.48%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.60 3.23 3.24 3.38 3.32 7.40 6.50 -
P/RPS 11.15 9.78 11.80 11.86 13.30 13.77 11.55 -0.58%
P/EPS 61.86 73.08 61.25 58.38 50.30 65.95 56.42 1.54%
EY 1.62 1.37 1.63 1.71 1.99 1.52 1.77 -1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.01 1.98 2.14 2.18 2.61 2.71 -4.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 05/11/09 12/11/08 01/11/07 30/10/06 08/11/05 02/11/04 -
Price 3.48 3.34 3.12 3.38 3.36 7.20 6.40 -
P/RPS 10.78 10.11 11.36 11.86 13.46 13.39 11.37 -0.88%
P/EPS 59.79 75.57 58.98 58.38 50.91 64.17 55.56 1.22%
EY 1.67 1.32 1.70 1.71 1.96 1.56 1.80 -1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.07 1.90 2.14 2.21 2.54 2.67 -4.30%

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