[STAR] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

23-Jul-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 118.28%

YoY- 66.41%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Cumulative Result
Revenue	168,662	692,963	517,076	336,531	160,534	605,167	435,062	-46.80%
YoY %	-75.66%	34.02%	53.65%	109.63%	-73.47%	39.10%	-	-
Horiz. %	38.77%	159.28%	118.85%	77.35%	36.90%	139.10%	100.00%	-
PBT	40,625	166,208	123,320	80,262	36,978	137,080	90,549	-41.36%
YoY %	-75.56%	34.78%	53.65%	117.05%	-73.02%	51.39%	-	-
Horiz. %	44.87%	183.56%	136.19%	88.64%	40.84%	151.39%	100.00%	-
Tax	-7,659	-24,956	-18,042	-11,946	-5,680	-16,917	-19,331	-46.02%
YoY %	69.31%	-38.32%	-51.03%	-110.32%	66.42%	12.49%	-	-
Horiz. %	39.62%	129.10%	93.33%	61.80%	29.38%	87.51%	100.00%	-
NP	32,966	141,252	105,278	68,316	31,298	120,163	71,218	-40.13%
YoY %	-76.66%	34.17%	54.10%	118.28%	-73.95%	68.73%	-	-
Horiz. %	46.29%	198.34%	147.82%	95.93%	43.95%	168.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,966	141,252	105,278	68,316	31,298	120,163	71,218	-40.13%
YoY %	-76.66%	34.17%	54.10%	118.28%	-73.95%	68.73%	-	-
Horiz. %	46.29%	198.34%	147.82%	95.93%	43.95%	168.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.85%	15.01%	14.63%	14.88%	15.36%	12.34%	21.35%	-
YoY %	25.58%	2.60%	-1.68%	-3.12%	24.47%	-42.20%	-	-
Horiz. %	88.29%	70.30%	68.52%	69.70%	71.94%	57.80%	100.00%	-
Total Cost	135,696	551,711	411,798	268,215	129,236	485,004	363,844	-48.15%
YoY %	-75.40%	33.98%	53.53%	107.54%	-73.35%	33.30%	-	-
Horiz. %	37.30%	151.63%	113.18%	73.72%	35.52%	133.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	851,051	823,297	770,092	755,877	716,651	712,959	677,967	16.35%
YoY %	3.37%	6.91%	1.88%	5.47%	0.52%	5.16%	-	-
Horiz. %	125.53%	121.44%	113.59%	111.49%	105.71%	105.16%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Dividend
Div	-	113,001	48,130	47,840	-	78,867	31,387	-
YoY %	-	134.78%	0.61%	0.00%	-	151.27%	-	-
Horiz. %	-	360.02%	153.34%	152.42%	-	251.27%	100.00%	-
Div Payout %	-	80.00%	45.72%	70.03%	-	65.63%	44.07%	-
YoY %	-	74.98%	-34.71%	0.00%	-	48.92%	-	-
Horiz. %	-	181.53%	103.74%	158.91%	-	148.92%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Equity
Net Worth	851,051	823,297	770,092	755,877	716,651	712,959	677,967	16.35%
YoY %	3.37%	6.91%	1.88%	5.47%	0.52%	5.16%	-	-
Horiz. %	125.53%	121.44%	113.59%	111.49%	105.71%	105.16%	100.00%	-
NOSH	326,073	322,861	320,871	318,935	317,102	315,468	313,873	2.57%
YoY %	0.99%	0.62%	0.61%	0.58%	0.52%	0.51%	-	-
Horiz. %	103.89%	102.86%	102.23%	101.61%	101.03%	100.51%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Ratio Analysis
NP Margin	19.55%	20.38%	20.36%	20.30%	19.50%	19.86%	16.37%	-
YoY %	-4.07%	0.10%	0.30%	4.10%	-1.81%	21.32%	-	-
Horiz. %	119.43%	124.50%	124.37%	124.01%	119.12%	121.32%	100.00%	-
ROE	3.87%	17.16%	13.67%	9.04%	4.37%	16.85%	10.50%	-
YoY %	-77.45%	25.53%	51.22%	106.86%	-74.07%	60.48%	-	-
Horiz. %	36.86%	163.43%	130.19%	86.10%	41.62%	160.48%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Per Share
RPS	51.73	214.63	161.15	105.52	50.63	191.83	138.61	-48.13%
YoY %	-75.90%	33.19%	52.72%	108.41%	-73.61%	38.40%	-	-
Horiz. %	37.32%	154.84%	116.26%	76.13%	36.53%	138.40%	100.00%	-
EPS	10.11	43.75	32.81	21.42	9.87	38.09	22.69	-41.63%
YoY %	-76.89%	33.34%	53.17%	117.02%	-74.09%	67.87%	-	-
Horiz. %	44.56%	192.82%	144.60%	94.40%	43.50%	167.87%	100.00%	-
DPS	0.00	35.00	15.00	15.00	0.00	25.00	10.00	-
YoY %	0.00%	133.33%	0.00%	0.00%	0.00%	150.00%	-	-
Horiz. %	0.00%	350.00%	150.00%	150.00%	0.00%	250.00%	100.00%	-
NAPS	2.61	2.55	2.40	2.37	2.26	2.26	2.16	13.43%
YoY %	2.35%	6.25%	1.27%	4.87%	0.00%	4.63%	-	-
Horiz. %	120.83%	118.06%	111.11%	109.72%	104.63%	104.63%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 318,845
RPS	22.84	93.83	70.01	45.57	21.74	81.94	58.91	-46.79%
YoY %	-75.66%	34.02%	53.63%	109.61%	-73.47%	39.09%	-	-
Horiz. %	38.77%	159.28%	118.84%	77.36%	36.90%	139.09%	100.00%	-
EPS	4.46	19.13	14.25	9.25	4.24	16.27	9.64	-40.15%
YoY %	-76.69%	34.25%	54.05%	118.16%	-73.94%	68.78%	-	-
Horiz. %	46.27%	198.44%	147.82%	95.95%	43.98%	168.78%	100.00%	-
DPS	0.00	15.30	6.52	6.48	0.00	10.68	4.25	-
YoY %	0.00%	134.66%	0.62%	0.00%	0.00%	151.29%	-	-
Horiz. %	0.00%	360.00%	153.41%	152.47%	0.00%	251.29%	100.00%	-
NAPS	1.1523	1.1147	1.0427	1.0234	0.9703	0.9653	0.918	16.34%
YoY %	3.37%	6.91%	1.89%	5.47%	0.52%	5.15%	-	-
Horiz. %	125.52%	121.43%	113.58%	111.48%	105.70%	105.15%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	-
Price	6.80	6.80	6.50	6.50	6.40	6.20	6.00	-
P/RPS	13.15	3.17	4.03	6.16	12.64	3.23	4.33	109.57%
YoY %	314.83%	-21.34%	-34.58%	-51.27%	291.33%	-25.40%	-	-
Horiz. %	303.70%	73.21%	93.07%	142.26%	291.92%	74.60%	100.00%	-
P/EPS	67.26	15.54	19.81	30.35	64.84	16.28	26.44	86.24%
YoY %	332.82%	-21.55%	-34.73%	-53.19%	298.28%	-38.43%	-	-
Horiz. %	254.39%	58.77%	74.92%	114.79%	245.23%	61.57%	100.00%	-
EY	1.49	6.43	5.05	3.30	1.54	6.14	3.78	-46.20%
YoY %	-76.83%	27.33%	53.03%	114.29%	-74.92%	62.43%	-	-
Horiz. %	39.42%	170.11%	133.60%	87.30%	40.74%	162.43%	100.00%	-
DY	0.00	5.15	2.31	2.31	0.00	4.03	1.67	-
YoY %	0.00%	122.94%	0.00%	0.00%	0.00%	141.32%	-	-
Horiz. %	0.00%	308.38%	138.32%	138.32%	0.00%	241.32%	100.00%	-
P/NAPS	2.61	2.67	2.71	2.74	2.83	2.74	2.78	-4.11%
YoY %	-2.25%	-1.48%	-1.09%	-3.18%	3.28%	-1.44%	-	-
Horiz. %	93.88%	96.04%	97.48%	98.56%	101.80%	98.56%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	18/05/05	21/02/05	02/11/04	23/07/04	20/05/04	17/02/04	03/11/03	-
Price	6.95	7.05	6.40	6.40	6.40	6.65	6.10	-
P/RPS	13.44	3.28	3.97	6.07	12.64	3.47	4.40	110.37%
YoY %	309.76%	-17.38%	-34.60%	-51.98%	264.27%	-21.14%	-	-
Horiz. %	305.45%	74.55%	90.23%	137.95%	287.27%	78.86%	100.00%	-
P/EPS	68.74	16.11	19.51	29.88	64.84	17.46	26.88	86.89%
YoY %	326.69%	-17.43%	-34.71%	-53.92%	271.36%	-35.04%	-	-
Horiz. %	255.73%	59.93%	72.58%	111.16%	241.22%	64.96%	100.00%	-
EY	1.45	6.21	5.13	3.35	1.54	5.73	3.72	-46.60%
YoY %	-76.65%	21.05%	53.13%	117.53%	-73.12%	54.03%	-	-
Horiz. %	38.98%	166.94%	137.90%	90.05%	41.40%	154.03%	100.00%	-
DY	0.00	4.96	2.34	2.34	0.00	3.76	1.64	-
YoY %	0.00%	111.97%	0.00%	0.00%	0.00%	129.27%	-	-
Horiz. %	0.00%	302.44%	142.68%	142.68%	0.00%	229.27%	100.00%	-
P/NAPS	2.66	2.76	2.67	2.70	2.83	2.94	2.82	-3.81%
YoY %	-3.62%	3.37%	-1.11%	-4.59%	-3.74%	4.26%	-	-
Horiz. %	94.33%	97.87%	94.68%	95.74%	100.35%	104.26%	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