[STAR] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

13-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 0.39%

YoY- 3.61%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	790,958	765,312	738,300	723,564	718,973	709,610	675,072	11.12%
YoY %	3.35%	3.66%	2.04%	0.64%	1.32%	5.12%	-	-
Horiz. %	117.17%	113.37%	109.37%	107.18%	106.50%	105.12%	100.00%	-
PBT	203,582	191,092	186,384	195,215	203,006	175,170	155,692	19.55%
YoY %	6.54%	2.53%	-4.52%	-3.84%	15.89%	12.51%	-	-
Horiz. %	130.76%	122.74%	119.71%	125.39%	130.39%	112.51%	100.00%	-
Tax	-52,336	-49,818	-48,584	-34,128	-42,553	-32,028	-29,216	47.44%
YoY %	-5.05%	-2.54%	-42.36%	19.80%	-32.86%	-9.62%	-	-
Horiz. %	179.13%	170.52%	166.29%	116.81%	145.65%	109.62%	100.00%	-
NP	151,246	141,274	137,800	161,087	160,453	143,142	126,476	12.65%
YoY %	7.06%	2.52%	-14.46%	0.40%	12.09%	13.18%	-	-
Horiz. %	119.58%	111.70%	108.95%	127.37%	126.86%	113.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	151,628	141,866	137,800	161,087	160,453	143,142	126,476	12.84%
YoY %	6.88%	2.95%	-14.46%	0.40%	12.09%	13.18%	-	-
Horiz. %	119.89%	112.17%	108.95%	127.37%	126.86%	113.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.71%	26.07%	26.07%	17.48%	20.96%	18.28%	18.77%	-
YoY %	-1.38%	0.00%	49.14%	-16.60%	14.66%	-2.61%	-	-
Horiz. %	136.97%	138.89%	138.89%	93.13%	111.67%	97.39%	100.00%	-
Total Cost	639,712	624,038	600,500	562,477	558,520	566,468	548,596	10.77%
YoY %	2.51%	3.92%	6.76%	0.71%	-1.40%	3.26%	-	-
Horiz. %	116.61%	113.75%	109.46%	102.53%	101.81%	103.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,166,747	1,182,216	1,145,869	1,166,976	1,122,877	2,267,522	1,059,934	6.60%
YoY %	-1.31%	3.17%	-1.81%	3.93%	-50.48%	113.93%	-	-
Horiz. %	110.08%	111.54%	108.11%	110.10%	105.94%	213.93%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	103,382	155,165	-	147,718	98,498	147,721	-	-
YoY %	-33.37%	0.00%	-	49.97%	-33.32%	0.00%	-	-
Horiz. %	69.98%	105.04%	-	100.00%	66.68%	100.00%	-	-
Div Payout %	68.18%	109.37%	-	91.70%	61.39%	103.20%	-	-
YoY %	-37.66%	0.00%	-	49.37%	-40.51%	0.00%	-	-
Horiz. %	66.07%	105.98%	-	88.86%	59.49%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	1,166,747	1,182,216	1,145,869	1,166,976	1,122,877	2,267,522	1,059,934	6.60%
YoY %	-1.31%	3.17%	-1.81%	3.93%	-50.48%	113.93%	-	-
Horiz. %	110.08%	111.54%	108.11%	110.10%	105.94%	213.93%	100.00%	-
NOSH	738,448	738,885	739,270	738,592	738,735	738,606	358,086	61.94%
YoY %	-0.06%	-0.05%	0.09%	-0.02%	0.02%	106.26%	-	-
Horiz. %	206.22%	206.34%	206.45%	206.26%	206.30%	206.26%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	19.12%	18.46%	18.66%	22.26%	22.32%	20.17%	18.74%	-
YoY %	3.58%	-1.07%	-16.17%	-0.27%	10.66%	7.63%	-	-
Horiz. %	102.03%	98.51%	99.57%	118.78%	119.10%	107.63%	100.00%	-
ROE	13.00%	12.00%	12.03%	13.80%	14.29%	6.31%	11.93%	-
YoY %	8.33%	-0.25%	-12.83%	-3.43%	126.47%	-47.11%	-	-
Horiz. %	108.97%	100.59%	100.84%	115.67%	119.78%	52.89%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	107.11	103.58	99.87	97.97	97.32	96.07	188.52	-31.37%
YoY %	3.41%	3.71%	1.94%	0.67%	1.30%	-49.04%	-	-
Horiz. %	56.82%	54.94%	52.98%	51.97%	51.62%	50.96%	100.00%	-
EPS	20.53	19.20	18.64	21.81	21.72	19.38	35.32	-30.32%
YoY %	6.93%	3.00%	-14.53%	0.41%	12.07%	-45.13%	-	-
Horiz. %	58.13%	54.36%	52.77%	61.75%	61.49%	54.87%	100.00%	-
DPS	14.00	21.00	0.00	20.00	13.33	20.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	50.04%	-33.35%	0.00%	-	-
Horiz. %	70.00%	105.00%	0.00%	100.00%	66.65%	100.00%	-	-
NAPS	1.58	1.60	1.55	1.58	1.52	3.07	2.96	-34.17%
YoY %	-1.25%	3.23%	-1.90%	3.95%	-50.49%	3.72%	-	-
Horiz. %	53.38%	54.05%	52.36%	53.38%	51.35%	103.72%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 738,170
RPS	107.09	103.62	99.96	97.97	97.35	96.08	91.40	11.12%
YoY %	3.35%	3.66%	2.03%	0.64%	1.32%	5.12%	-	-
Horiz. %	117.17%	113.37%	109.37%	107.19%	106.51%	105.12%	100.00%	-
EPS	20.53	19.21	18.66	21.81	21.73	19.38	17.12	12.86%
YoY %	6.87%	2.95%	-14.44%	0.37%	12.13%	13.20%	-	-
Horiz. %	119.92%	112.21%	109.00%	127.39%	126.93%	113.20%	100.00%	-
DPS	14.00	21.01	0.00	20.00	13.34	20.00	0.00	-
YoY %	-33.37%	0.00%	0.00%	49.93%	-33.30%	0.00%	-	-
Horiz. %	70.00%	105.05%	0.00%	100.00%	66.70%	100.00%	-	-
NAPS	1.5798	1.6007	1.5515	1.5801	1.5204	3.0702	1.4351	6.60%
YoY %	-1.31%	3.17%	-1.81%	3.93%	-50.48%	113.94%	-	-
Horiz. %	110.08%	111.54%	108.11%	110.10%	105.94%	213.94%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	3.38	3.46	3.24	3.04	3.32	3.50	7.15	-
P/RPS	3.16	3.34	3.24	3.10	3.41	3.64	3.79	-11.40%
YoY %	-5.39%	3.09%	4.52%	-9.09%	-6.32%	-3.96%	-	-
Horiz. %	83.38%	88.13%	85.49%	81.79%	89.97%	96.04%	100.00%	-
P/EPS	16.46	18.02	17.38	13.94	15.29	18.06	20.24	-12.86%
YoY %	-8.66%	3.68%	24.68%	-8.83%	-15.34%	-10.77%	-	-
Horiz. %	81.32%	89.03%	85.87%	68.87%	75.54%	89.23%	100.00%	-
EY	6.07	5.55	5.75	7.17	6.54	5.54	4.94	14.70%
YoY %	9.37%	-3.48%	-19.80%	9.63%	18.05%	12.15%	-	-
Horiz. %	122.87%	112.35%	116.40%	145.14%	132.39%	112.15%	100.00%	-
DY	4.14	6.07	0.00	6.58	4.02	5.71	0.00	-
YoY %	-31.80%	0.00%	0.00%	63.68%	-29.60%	0.00%	-	-
Horiz. %	72.50%	106.30%	0.00%	115.24%	70.40%	100.00%	-	-
P/NAPS	2.14	2.16	2.09	1.92	2.18	1.14	2.42	-7.86%
YoY %	-0.93%	3.35%	8.85%	-11.93%	91.23%	-52.89%	-	-
Horiz. %	88.43%	89.26%	86.36%	79.34%	90.08%	47.11%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	01/11/07	26/07/07	17/05/07	13/02/07	30/10/06	27/07/06	18/05/06	-
Price	3.38	3.48	3.62	3.22	3.36	3.38	7.00	-
P/RPS	3.16	3.36	3.62	3.29	3.45	3.52	3.71	-10.13%
YoY %	-5.95%	-7.18%	10.03%	-4.64%	-1.99%	-5.12%	-	-
Horiz. %	85.18%	90.57%	97.57%	88.68%	92.99%	94.88%	100.00%	-
P/EPS	16.46	18.12	19.42	14.76	15.47	17.44	19.82	-11.63%
YoY %	-9.16%	-6.69%	31.57%	-4.59%	-11.30%	-12.01%	-	-
Horiz. %	83.05%	91.42%	97.98%	74.47%	78.05%	87.99%	100.00%	-
EY	6.07	5.52	5.15	6.77	6.46	5.73	5.05	13.03%
YoY %	9.96%	7.18%	-23.93%	4.80%	12.74%	13.47%	-	-
Horiz. %	120.20%	109.31%	101.98%	134.06%	127.92%	113.47%	100.00%	-
DY	4.14	6.03	0.00	6.21	3.97	5.92	0.00	-
YoY %	-31.34%	0.00%	0.00%	56.42%	-32.94%	0.00%	-	-
Horiz. %	69.93%	101.86%	0.00%	104.90%	67.06%	100.00%	-	-
P/NAPS	2.14	2.18	2.34	2.04	2.21	1.10	2.36	-6.30%
YoY %	-1.83%	-6.84%	14.71%	-7.69%	100.91%	-53.39%	-	-
Horiz. %	90.68%	92.37%	99.15%	86.44%	93.64%	46.61%	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