[STAR] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

04-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- 10.62%

YoY- 9.35%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Annualized Quarter Result
Revenue	709,610	706,158	673,062	548,794	496,886	456,146	404,184	9.83%
YoY %	0.49%	4.92%	22.64%	10.45%	8.93%	12.86%	-	-
Horiz. %	175.57%	174.71%	166.52%	135.78%	122.94%	112.86%	100.00%	-
PBT	175,170	174,316	160,524	103,384	94,982	86,960	114,548	7.33%
YoY %	0.49%	8.59%	55.27%	8.85%	9.22%	-24.08%	-	-
Horiz. %	152.92%	152.18%	140.14%	90.25%	82.92%	75.92%	100.00%	-
Tax	-32,028	-32,474	-23,892	-21,280	-19,898	-23,358	-43,180	-4.85%
YoY %	1.37%	-35.92%	-12.27%	-6.95%	14.81%	45.91%	-	-
Horiz. %	74.17%	75.21%	55.33%	49.28%	46.08%	54.09%	100.00%	-
NP	143,142	141,842	136,632	82,104	75,084	63,602	71,368	12.29%
YoY %	0.92%	3.81%	66.41%	9.35%	18.05%	-10.88%	-	-
Horiz. %	200.57%	198.75%	191.45%	115.04%	105.21%	89.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	143,142	141,842	136,632	82,104	75,084	63,602	71,368	12.29%
YoY %	0.92%	3.81%	66.41%	9.35%	18.05%	-10.88%	-	-
Horiz. %	200.57%	198.75%	191.45%	115.04%	105.21%	89.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.28%	18.63%	14.88%	20.58%	20.95%	26.86%	37.70%	-
YoY %	-1.88%	25.20%	-27.70%	-1.77%	-22.00%	-28.75%	-	-
Horiz. %	48.49%	49.42%	39.47%	54.59%	55.57%	71.25%	100.00%	-
Total Cost	566,468	564,316	536,430	466,690	421,802	392,544	332,816	9.26%
YoY %	0.38%	5.20%	14.94%	10.64%	7.45%	17.95%	-	-
Horiz. %	170.20%	169.56%	161.18%	140.22%	126.74%	117.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,267,522	907,629	755,877	661,826	585,545	564,676	508,470	28.28%
YoY %	149.83%	20.08%	14.21%	13.03%	3.70%	11.05%	-	-
Horiz. %	445.95%	178.50%	148.66%	130.16%	115.16%	111.05%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	147,721	132,500	95,680	62,436	45,745	22,769	-	-
YoY %	11.49%	38.48%	53.24%	36.49%	100.91%	0.00%	-	-
Horiz. %	648.78%	581.93%	420.22%	274.21%	200.91%	100.00%	-	-
Div Payout %	103.20%	93.41%	70.03%	76.05%	60.93%	35.80%	-	-
YoY %	10.48%	33.39%	-7.92%	24.82%	70.20%	0.00%	-	-
Horiz. %	288.27%	260.92%	195.61%	212.43%	170.20%	100.00%	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	2,267,522	907,629	755,877	661,826	585,545	564,676	508,470	28.28%
YoY %	149.83%	20.08%	14.21%	13.03%	3.70%	11.05%	-	-
Horiz. %	445.95%	178.50%	148.66%	130.16%	115.16%	111.05%	100.00%	-
NOSH	738,606	331,251	318,935	312,182	304,971	151,794	151,782	30.16%
YoY %	122.97%	3.86%	2.16%	2.36%	100.91%	0.01%	-	-
Horiz. %	486.62%	218.24%	210.13%	205.68%	200.93%	100.01%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	20.17%	20.09%	20.30%	14.96%	15.11%	13.94%	17.66%	-
YoY %	0.40%	-1.03%	35.70%	-0.99%	8.39%	-21.06%	-	-
Horiz. %	114.21%	113.76%	114.95%	84.71%	85.56%	78.94%	100.00%	-
ROE	6.31%	15.63%	18.08%	12.41%	12.82%	11.26%	14.04%	-
YoY %	-59.63%	-13.55%	45.69%	-3.20%	13.85%	-19.80%	-	-
Horiz. %	44.94%	111.32%	128.77%	88.39%	91.31%	80.20%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	96.07	213.18	211.03	175.79	162.93	300.50	266.29	-15.62%
YoY %	-54.93%	1.02%	20.05%	7.89%	-45.78%	12.85%	-	-
Horiz. %	36.08%	80.06%	79.25%	66.01%	61.19%	112.85%	100.00%	-
EPS	19.38	42.82	42.84	26.30	24.62	41.90	47.02	-13.72%
YoY %	-54.74%	-0.05%	62.89%	6.82%	-41.24%	-10.89%	-	-
Horiz. %	41.22%	91.07%	91.11%	55.93%	52.36%	89.11%	100.00%	-
DPS	20.00	40.00	30.00	20.00	15.00	15.00	0.00	-
YoY %	-50.00%	33.33%	50.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	133.33%	266.67%	200.00%	133.33%	100.00%	100.00%	-	-
NAPS	3.07	2.74	2.37	2.12	1.92	3.72	3.35	-1.44%
YoY %	12.04%	15.61%	11.79%	10.42%	-48.39%	11.04%	-	-
Horiz. %	91.64%	81.79%	70.75%	63.28%	57.31%	111.04%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 312,011
RPS	96.08	95.61	91.13	74.31	67.28	61.76	54.73	9.82%
YoY %	0.49%	4.92%	22.63%	10.45%	8.94%	12.84%	-	-
Horiz. %	175.55%	174.69%	166.51%	135.78%	122.93%	112.84%	100.00%	-
EPS	19.38	19.21	18.50	11.12	10.17	8.61	9.66	12.29%
YoY %	0.88%	3.84%	66.37%	9.34%	18.12%	-10.87%	-	-
Horiz. %	200.62%	198.86%	191.51%	115.11%	105.28%	89.13%	100.00%	-
DPS	20.00	17.94	12.95	8.45	6.19	3.08	0.00	-
YoY %	11.48%	38.53%	53.25%	36.51%	100.97%	0.00%	-	-
Horiz. %	649.35%	582.47%	420.45%	274.35%	200.97%	100.00%	-	-
NAPS	3.0702	1.2289	1.0234	0.8961	0.7928	0.7646	0.6885	28.28%
YoY %	149.83%	20.08%	14.21%	13.03%	3.69%	11.05%	-	-
Horiz. %	445.93%	178.49%	148.64%	130.15%	115.15%	111.05%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	3.50	6.95	6.50	6.20	6.15	8.60	12.90	-
P/RPS	3.64	3.26	3.08	3.53	3.77	2.86	4.84	-4.63%
YoY %	11.66%	5.84%	-12.75%	-6.37%	31.82%	-40.91%	-	-
Horiz. %	75.21%	67.36%	63.64%	72.93%	77.89%	59.09%	100.00%	-
P/EPS	18.06	16.23	15.17	23.57	24.98	20.53	27.44	-6.73%
YoY %	11.28%	6.99%	-35.64%	-5.64%	21.68%	-25.18%	-	-
Horiz. %	65.82%	59.15%	55.28%	85.90%	91.03%	74.82%	100.00%	-
EY	5.54	6.16	6.59	4.24	4.00	4.87	3.64	7.24%
YoY %	-10.06%	-6.53%	55.42%	6.00%	-17.86%	33.79%	-	-
Horiz. %	152.20%	169.23%	181.04%	116.48%	109.89%	133.79%	100.00%	-
DY	5.71	5.76	4.62	3.23	2.44	1.74	0.00	-
YoY %	-0.87%	24.68%	43.03%	32.38%	40.23%	0.00%	-	-
Horiz. %	328.16%	331.03%	265.52%	185.63%	140.23%	100.00%	-	-
P/NAPS	1.14	2.54	2.74	2.92	3.20	2.31	3.85	-18.35%
YoY %	-55.12%	-7.30%	-6.16%	-8.75%	38.53%	-40.00%	-	-
Horiz. %	29.61%	65.97%	71.17%	75.84%	83.12%	60.00%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	27/07/06	25/07/05	23/07/04	04/08/03	05/08/02	27/07/01	01/08/00	-
Price	3.38	7.30	6.40	6.30	6.25	8.40	13.60	-
P/RPS	3.52	3.42	3.03	3.58	3.84	2.80	5.11	-6.02%
YoY %	2.92%	12.87%	-15.36%	-6.77%	37.14%	-45.21%	-	-
Horiz. %	68.88%	66.93%	59.30%	70.06%	75.15%	54.79%	100.00%	-
P/EPS	17.44	17.05	14.94	23.95	25.39	20.05	28.92	-8.08%
YoY %	2.29%	14.12%	-37.62%	-5.67%	26.63%	-30.67%	-	-
Horiz. %	60.30%	58.96%	51.66%	82.81%	87.79%	69.33%	100.00%	-
EY	5.73	5.87	6.69	4.17	3.94	4.99	3.46	8.76%
YoY %	-2.39%	-12.26%	60.43%	5.84%	-21.04%	44.22%	-	-
Horiz. %	165.61%	169.65%	193.35%	120.52%	113.87%	144.22%	100.00%	-
DY	5.92	5.48	4.69	3.17	2.40	1.79	0.00	-
YoY %	8.03%	16.84%	47.95%	32.08%	34.08%	0.00%	-	-
Horiz. %	330.73%	306.15%	262.01%	177.09%	134.08%	100.00%	-	-
P/NAPS	1.10	2.66	2.70	2.97	3.26	2.26	4.06	-19.55%
YoY %	-58.65%	-1.48%	-9.09%	-8.90%	44.25%	-44.33%	-	-
Horiz. %	27.09%	65.52%	66.50%	73.15%	80.30%	55.67%	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