[STAR] YoY Cumulative 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- 121.23%

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
Cumulative Result
Revenue	354,805	353,079	336,531	274,397	248,443	228,073	202,092	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	87,585	87,158	80,262	51,692	47,491	43,480	57,274	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	-16,014	-16,237	-11,946	-10,640	-9,949	-11,679	-21,590	-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	71,571	70,921	68,316	41,052	37,542	31,801	35,684	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	71,571	70,921	68,316	41,052	37,542	31,801	35,684	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	283,234	282,158	268,215	233,345	210,901	196,272	166,408	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	73,860	66,250	47,840	31,218	22,872	11,384	-	-
YoY %	11.49%	38.48%	53.24%	36.49%	100.91%	0.00%	-	-
Horiz. %	648.81%	581.96%	420.24%	274.23%	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	3.16%	7.81%	9.04%	6.20%	6.41%	5.63%	7.02%	-
YoY %	-59.54%	-13.61%	45.81%	-3.28%	13.85%	-19.80%	-	-
Horiz. %	45.01%	111.25%	128.77%	88.32%	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	48.04	106.59	105.52	87.90	81.46	150.25	133.15	-15.61%
YoY %	-54.93%	1.01%	20.05%	7.91%	-45.78%	12.84%	-	-
Horiz. %	36.08%	80.05%	79.25%	66.02%	61.18%	112.84%	100.00%	-
EPS	9.69	21.41	21.42	13.15	12.31	20.95	23.51	-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	10.00	20.00	15.00	10.00	7.50	7.50	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	48.04	47.81	45.57	37.15	33.64	30.88	27.36	9.83%
YoY %	0.48%	4.92%	22.66%	10.43%	8.94%	12.87%	-	-
Horiz. %	175.58%	174.74%	166.56%	135.78%	122.95%	112.87%	100.00%	-
EPS	9.69	9.60	9.25	5.56	5.08	4.31	4.83	12.29%
YoY %	0.94%	3.78%	66.37%	9.45%	17.87%	-10.77%	-	-
Horiz. %	200.62%	198.76%	191.51%	115.11%	105.18%	89.23%	100.00%	-
DPS	10.00	8.97	6.48	4.23	3.10	1.54	0.00	-
YoY %	11.48%	38.43%	53.19%	36.45%	101.30%	0.00%	-	-
Horiz. %	649.35%	582.47%	420.78%	274.68%	201.30%	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	7.29	6.52	6.16	7.05	7.55	5.72	9.69	-4.63%
YoY %	11.81%	5.84%	-12.62%	-6.62%	31.99%	-40.97%	-	-
Horiz. %	75.23%	67.29%	63.57%	72.76%	77.92%	59.03%	100.00%	-
P/EPS	36.12	32.46	30.35	47.15	49.96	41.05	54.87	-6.72%
YoY %	11.28%	6.95%	-35.63%	-5.62%	21.71%	-25.19%	-	-
Horiz. %	65.83%	59.16%	55.31%	85.93%	91.05%	74.81%	100.00%	-
EY	2.77	3.08	3.30	2.12	2.00	2.44	1.82	7.24%
YoY %	-10.06%	-6.67%	55.66%	6.00%	-18.03%	34.07%	-	-
Horiz. %	152.20%	169.23%	181.32%	116.48%	109.89%	134.07%	100.00%	-
DY	2.86	2.88	2.31	1.61	1.22	0.87	0.00	-
YoY %	-0.69%	24.68%	43.48%	31.97%	40.23%	0.00%	-	-
Horiz. %	328.74%	331.03%	265.52%	185.06%	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	7.04	6.85	6.07	7.17	7.67	5.59	10.21	-6.00%
YoY %	2.77%	12.85%	-15.34%	-6.52%	37.21%	-45.25%	-	-
Horiz. %	68.95%	67.09%	59.45%	70.23%	75.12%	54.75%	100.00%	-
P/EPS	34.88	34.10	29.88	47.91	50.77	40.10	57.85	-8.08%
YoY %	2.29%	14.12%	-37.63%	-5.63%	26.61%	-30.68%	-	-
Horiz. %	60.29%	58.95%	51.65%	82.82%	87.76%	69.32%	100.00%	-
EY	2.87	2.93	3.35	2.09	1.97	2.49	1.73	8.79%
YoY %	-2.05%	-12.54%	60.29%	6.09%	-20.88%	43.93%	-	-
Horiz. %	165.90%	169.36%	193.64%	120.81%	113.87%	143.93%	100.00%	-
DY	2.96	2.74	2.34	1.59	1.20	0.89	0.00	-
YoY %	8.03%	17.09%	47.17%	32.50%	34.83%	0.00%	-	-
Horiz. %	332.58%	307.87%	262.92%	178.65%	134.83%	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