[STAR] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

30-Oct-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 12.09%

YoY- 10.52%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Annualized Quarter Result
Revenue	765,312	738,300	723,564	718,973	709,610	675,072	713,607	4.78%
YoY %	3.66%	2.04%	0.64%	1.32%	5.12%	-5.40%	-	-
Horiz. %	107.25%	103.46%	101.40%	100.75%	99.44%	94.60%	100.00%	-
PBT	191,092	186,384	195,215	203,006	175,170	155,692	191,713	-0.21%
YoY %	2.53%	-4.52%	-3.84%	15.89%	12.51%	-18.79%	-	-
Horiz. %	99.68%	97.22%	101.83%	105.89%	91.37%	81.21%	100.00%	-
Tax	-49,818	-48,584	-34,128	-42,553	-32,028	-29,216	-36,245	23.69%
YoY %	-2.54%	-42.36%	19.80%	-32.86%	-9.62%	19.39%	-	-
Horiz. %	137.45%	134.04%	94.16%	117.40%	88.37%	80.61%	100.00%	-
NP	141,274	137,800	161,087	160,453	143,142	126,476	155,468	-6.19%
YoY %	2.52%	-14.46%	0.40%	12.09%	13.18%	-18.65%	-	-
Horiz. %	90.87%	88.64%	103.61%	103.21%	92.07%	81.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	141,866	137,800	161,087	160,453	143,142	126,476	155,468	-5.93%
YoY %	2.95%	-14.46%	0.40%	12.09%	13.18%	-18.65%	-	-
Horiz. %	91.25%	88.64%	103.61%	103.21%	92.07%	81.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.07%	26.07%	17.48%	20.96%	18.28%	18.77%	18.91%	-
YoY %	0.00%	49.14%	-16.60%	14.66%	-2.61%	-0.74%	-	-
Horiz. %	137.86%	137.86%	92.44%	110.84%	96.67%	99.26%	100.00%	-
Total Cost	624,038	600,500	562,477	558,520	566,468	548,596	558,139	7.74%
YoY %	3.92%	6.76%	0.71%	-1.40%	3.26%	-1.71%	-	-
Horiz. %	111.81%	107.59%	100.78%	100.07%	101.49%	98.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,182,216	1,145,869	1,166,976	1,122,877	2,267,522	1,059,934	1,025,523	9.97%
YoY %	3.17%	-1.81%	3.93%	-50.48%	113.93%	3.36%	-	-
Horiz. %	115.28%	111.74%	113.79%	109.49%	221.11%	103.36%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	155,165	-	147,718	98,498	147,721	-	139,527	7.35%
YoY %	0.00%	-	49.97%	-33.32%	0.00%	-	-	-
Horiz. %	111.21%	-	105.87%	70.59%	105.87%	-	100.00%	-
Div Payout %	109.37%	-	91.70%	61.39%	103.20%	-	89.75%	-
YoY %	0.00%	-	49.37%	-40.51%	0.00%	-	-	-
Horiz. %	121.86%	-	102.17%	68.40%	114.99%	-	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	1,182,216	1,145,869	1,166,976	1,122,877	2,267,522	1,059,934	1,025,523	9.97%
YoY %	3.17%	-1.81%	3.93%	-50.48%	113.93%	3.36%	-	-
Horiz. %	115.28%	111.74%	113.79%	109.49%	221.11%	103.36%	100.00%	-
NOSH	738,885	739,270	738,592	738,735	738,606	358,086	348,817	65.16%
YoY %	-0.05%	0.09%	-0.02%	0.02%	106.26%	2.66%	-	-
Horiz. %	211.83%	211.94%	211.74%	211.78%	211.75%	102.66%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	18.46%	18.66%	22.26%	22.32%	20.17%	18.74%	21.79%	-
YoY %	-1.07%	-16.17%	-0.27%	10.66%	7.63%	-14.00%	-	-
Horiz. %	84.72%	85.64%	102.16%	102.43%	92.57%	86.00%	100.00%	-
ROE	12.00%	12.03%	13.80%	14.29%	6.31%	11.93%	15.16%	-
YoY %	-0.25%	-12.83%	-3.43%	126.47%	-47.11%	-21.31%	-	-
Horiz. %	79.16%	79.35%	91.03%	94.26%	41.62%	78.69%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	103.58	99.87	97.97	97.32	96.07	188.52	204.58	-36.55%
YoY %	3.71%	1.94%	0.67%	1.30%	-49.04%	-7.85%	-	-
Horiz. %	50.63%	48.82%	47.89%	47.57%	46.96%	92.15%	100.00%	-
EPS	19.20	18.64	21.81	21.72	19.38	35.32	44.57	-43.04%
YoY %	3.00%	-14.53%	0.41%	12.07%	-45.13%	-20.75%	-	-
Horiz. %	43.08%	41.82%	48.93%	48.73%	43.48%	79.25%	100.00%	-
DPS	21.00	0.00	20.00	13.33	20.00	0.00	40.00	-34.99%
YoY %	0.00%	0.00%	50.04%	-33.35%	0.00%	0.00%	-	-
Horiz. %	52.50%	0.00%	50.00%	33.32%	50.00%	0.00%	100.00%	-
NAPS	1.60	1.55	1.58	1.52	3.07	2.96	2.94	-33.41%
YoY %	3.23%	-1.90%	3.95%	-50.49%	3.72%	0.68%	-	-
Horiz. %	54.42%	52.72%	53.74%	51.70%	104.42%	100.68%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 738,924
RPS	103.62	99.96	97.97	97.35	96.08	91.40	96.62	4.78%
YoY %	3.66%	2.03%	0.64%	1.32%	5.12%	-5.40%	-	-
Horiz. %	107.24%	103.46%	101.40%	100.76%	99.44%	94.60%	100.00%	-
EPS	19.21	18.66	21.81	21.73	19.38	17.12	21.05	-5.93%
YoY %	2.95%	-14.44%	0.37%	12.13%	13.20%	-18.67%	-	-
Horiz. %	91.26%	88.65%	103.61%	103.23%	92.07%	81.33%	100.00%	-
DPS	21.01	0.00	20.00	13.34	20.00	0.00	18.89	7.36%
YoY %	0.00%	0.00%	49.93%	-33.30%	0.00%	0.00%	-	-
Horiz. %	111.22%	0.00%	105.88%	70.62%	105.88%	0.00%	100.00%	-
NAPS	1.6007	1.5515	1.5801	1.5204	3.0702	1.4351	1.3885	9.97%
YoY %	3.17%	-1.81%	3.93%	-50.48%	113.94%	3.36%	-	-
Horiz. %	115.28%	111.74%	113.80%	109.50%	221.12%	103.36%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	3.46	3.24	3.04	3.32	3.50	7.15	7.35	-
P/RPS	3.34	3.24	3.10	3.41	3.64	3.79	3.59	-4.71%
YoY %	3.09%	4.52%	-9.09%	-6.32%	-3.96%	5.57%	-	-
Horiz. %	93.04%	90.25%	86.35%	94.99%	101.39%	105.57%	100.00%	-
P/EPS	18.02	17.38	13.94	15.29	18.06	20.24	16.49	6.11%
YoY %	3.68%	24.68%	-8.83%	-15.34%	-10.77%	22.74%	-	-
Horiz. %	109.28%	105.40%	84.54%	92.72%	109.52%	122.74%	100.00%	-
EY	5.55	5.75	7.17	6.54	5.54	4.94	6.06	-5.70%
YoY %	-3.48%	-19.80%	9.63%	18.05%	12.15%	-18.48%	-	-
Horiz. %	91.58%	94.88%	118.32%	107.92%	91.42%	81.52%	100.00%	-
DY	6.07	0.00	6.58	4.02	5.71	0.00	5.44	7.60%
YoY %	0.00%	0.00%	63.68%	-29.60%	0.00%	0.00%	-	-
Horiz. %	111.58%	0.00%	120.96%	73.90%	104.96%	0.00%	100.00%	-
P/NAPS	2.16	2.09	1.92	2.18	1.14	2.42	2.50	-9.30%
YoY %	3.35%	8.85%	-11.93%	91.23%	-52.89%	-3.20%	-	-
Horiz. %	86.40%	83.60%	76.80%	87.20%	45.60%	96.80%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	26/07/07	17/05/07	13/02/07	30/10/06	27/07/06	18/05/06	23/02/06	-
Price	3.48	3.62	3.22	3.36	3.38	7.00	7.15	-
P/RPS	3.36	3.62	3.29	3.45	3.52	3.71	3.49	-2.50%
YoY %	-7.18%	10.03%	-4.64%	-1.99%	-5.12%	6.30%	-	-
Horiz. %	96.28%	103.72%	94.27%	98.85%	100.86%	106.30%	100.00%	-
P/EPS	18.12	19.42	14.76	15.47	17.44	19.82	16.04	8.49%
YoY %	-6.69%	31.57%	-4.59%	-11.30%	-12.01%	23.57%	-	-
Horiz. %	112.97%	121.07%	92.02%	96.45%	108.73%	123.57%	100.00%	-
EY	5.52	5.15	6.77	6.46	5.73	5.05	6.23	-7.77%
YoY %	7.18%	-23.93%	4.80%	12.74%	13.47%	-18.94%	-	-
Horiz. %	88.60%	82.66%	108.67%	103.69%	91.97%	81.06%	100.00%	-
DY	6.03	0.00	6.21	3.97	5.92	0.00	5.59	5.19%
YoY %	0.00%	0.00%	56.42%	-32.94%	0.00%	0.00%	-	-
Horiz. %	107.87%	0.00%	111.09%	71.02%	105.90%	0.00%	100.00%	-
P/NAPS	2.18	2.34	2.04	2.21	1.10	2.36	2.43	-7.00%
YoY %	-6.84%	14.71%	-7.69%	100.91%	-53.39%	-2.88%	-	-
Horiz. %	89.71%	96.30%	83.95%	90.95%	45.27%	97.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos