[STAR] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

26-Jul-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 105.9%

YoY- -0.89%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	526,327	415,569	416,482	382,656	354,805	353,079	336,531	7.73%
YoY %	26.65%	-0.22%	8.84%	7.85%	0.49%	4.92%	-	-
Horiz. %	156.40%	123.49%	123.76%	113.71%	105.43%	104.92%	100.00%	-
PBT	125,768	72,740	121,298	95,546	87,585	87,158	80,262	7.76%
YoY %	72.90%	-40.03%	26.95%	9.09%	0.49%	8.59%	-	-
Horiz. %	156.70%	90.63%	151.13%	119.04%	109.12%	108.59%	100.00%	-
Tax	-35,396	-20,092	-34,802	-24,909	-16,014	-16,237	-11,946	19.83%
YoY %	-76.17%	42.27%	-39.72%	-55.55%	1.37%	-35.92%	-	-
Horiz. %	296.30%	168.19%	291.33%	208.51%	134.05%	135.92%	100.00%	-
NP	90,372	52,648	86,496	70,637	71,571	70,921	68,316	4.77%
YoY %	71.65%	-39.13%	22.45%	-1.30%	0.92%	3.81%	-	-
Horiz. %	132.29%	77.07%	126.61%	103.40%	104.76%	103.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,909	51,125	86,484	70,933	71,571	70,921	68,316	4.29%
YoY %	71.95%	-40.89%	21.92%	-0.89%	0.92%	3.81%	-	-
Horiz. %	128.68%	74.84%	126.59%	103.83%	104.76%	103.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.14%	27.62%	28.69%	26.07%	18.28%	18.63%	14.88%	-
YoY %	1.88%	-3.73%	10.05%	42.61%	-1.88%	25.20%	-	-
Horiz. %	189.11%	185.62%	192.81%	175.20%	122.85%	125.20%	100.00%	-
Total Cost	435,955	362,921	329,986	312,019	283,234	282,158	268,215	8.42%
YoY %	20.12%	9.98%	5.76%	10.16%	0.38%	5.20%	-	-
Horiz. %	162.54%	135.31%	123.03%	116.33%	105.60%	105.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,270,617	1,219,020	1,248,146	1,182,216	2,267,522	907,629	755,877	9.03%
YoY %	4.23%	-2.33%	5.58%	-47.86%	149.83%	20.08%	-	-
Horiz. %	168.10%	161.27%	165.13%	156.40%	299.99%	120.08%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	77,566	77,574	77,547	77,582	73,860	66,250	47,840	8.38%
YoY %	-0.01%	0.03%	-0.05%	5.04%	11.49%	38.48%	-	-
Horiz. %	162.14%	162.15%	162.10%	162.17%	154.39%	138.48%	100.00%	-
Div Payout %	88.24%	151.73%	89.67%	109.37%	103.20%	93.41%	70.03%	-
YoY %	-41.84%	69.21%	-18.01%	5.98%	10.48%	33.39%	-	-
Horiz. %	126.00%	216.66%	128.05%	156.18%	147.37%	133.39%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,270,617	1,219,020	1,248,146	1,182,216	2,267,522	907,629	755,877	9.03%
YoY %	4.23%	-2.33%	5.58%	-47.86%	149.83%	20.08%	-	-
Horiz. %	168.10%	161.27%	165.13%	156.40%	299.99%	120.08%	100.00%	-
NOSH	738,731	738,800	738,548	738,885	738,606	331,251	318,935	15.01%
YoY %	-0.01%	0.03%	-0.05%	0.04%	122.97%	3.86%	-	-
Horiz. %	231.62%	231.65%	231.57%	231.67%	231.59%	103.86%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	17.17%	12.67%	20.77%	18.46%	20.17%	20.09%	20.30%	-
YoY %	35.52%	-39.00%	12.51%	-8.48%	0.40%	-1.03%	-	-
Horiz. %	84.58%	62.41%	102.32%	90.94%	99.36%	98.97%	100.00%	-
ROE	6.92%	4.19%	6.93%	6.00%	3.16%	7.81%	9.04%	-
YoY %	65.16%	-39.54%	15.50%	89.87%	-59.54%	-13.61%	-	-
Horiz. %	76.55%	46.35%	76.66%	66.37%	34.96%	86.39%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	71.25	56.25	56.39	51.79	48.04	106.59	105.52	-6.33%
YoY %	26.67%	-0.25%	8.88%	7.81%	-54.93%	1.01%	-	-
Horiz. %	67.52%	53.31%	53.44%	49.08%	45.53%	101.01%	100.00%	-
EPS	11.90	6.92	11.71	9.60	9.69	21.41	21.42	-9.32%
YoY %	71.97%	-40.91%	21.98%	-0.93%	-54.74%	-0.05%	-	-
Horiz. %	55.56%	32.31%	54.67%	44.82%	45.24%	99.95%	100.00%	-
DPS	10.50	10.50	10.50	10.50	10.00	20.00	15.00	-5.76%
YoY %	0.00%	0.00%	0.00%	5.00%	-50.00%	33.33%	-	-
Horiz. %	70.00%	70.00%	70.00%	70.00%	66.67%	133.33%	100.00%	-
NAPS	1.72	1.65	1.69	1.60	3.07	2.74	2.37	-5.20%
YoY %	4.24%	-2.37%	5.62%	-47.88%	12.04%	15.61%	-	-
Horiz. %	72.57%	69.62%	71.31%	67.51%	129.54%	115.61%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 738,522
RPS	71.26	56.27	56.39	51.81	48.04	47.81	45.57	7.73%
YoY %	26.64%	-0.21%	8.84%	7.85%	0.48%	4.92%	-	-
Horiz. %	156.37%	123.48%	123.74%	113.69%	105.42%	104.92%	100.00%	-
EPS	11.90	6.92	11.71	9.60	9.69	9.60	9.25	4.28%
YoY %	71.97%	-40.91%	21.98%	-0.93%	0.94%	3.78%	-	-
Horiz. %	128.65%	74.81%	126.59%	103.78%	104.76%	103.78%	100.00%	-
DPS	10.50	10.50	10.50	10.50	10.00	8.97	6.48	8.37%
YoY %	0.00%	0.00%	0.00%	5.00%	11.48%	38.43%	-	-
Horiz. %	162.04%	162.04%	162.04%	162.04%	154.32%	138.43%	100.00%	-
NAPS	1.7204	1.6505	1.69	1.6007	3.0702	1.2289	1.0234	9.03%
YoY %	4.24%	-2.34%	5.58%	-47.86%	149.83%	20.08%	-	-
Horiz. %	168.11%	161.28%	165.14%	156.41%	300.00%	120.08%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.45	3.10	3.50	3.46	3.50	6.95	6.50	-
P/RPS	4.84	5.51	6.21	6.68	7.29	6.52	6.16	-3.93%
YoY %	-12.16%	-11.27%	-7.04%	-8.37%	11.81%	5.84%	-	-
Horiz. %	78.57%	89.45%	100.81%	108.44%	118.34%	105.84%	100.00%	-
P/EPS	28.99	44.80	29.89	36.04	36.12	32.46	30.35	-0.76%
YoY %	-35.29%	49.88%	-17.06%	-0.22%	11.28%	6.95%	-	-
Horiz. %	95.52%	147.61%	98.48%	118.75%	119.01%	106.95%	100.00%	-
EY	3.45	2.23	3.35	2.77	2.77	3.08	3.30	0.74%
YoY %	54.71%	-33.43%	20.94%	0.00%	-10.06%	-6.67%	-	-
Horiz. %	104.55%	67.58%	101.52%	83.94%	83.94%	93.33%	100.00%	-
DY	3.04	3.39	3.00	3.03	2.86	2.88	2.31	4.68%
YoY %	-10.32%	13.00%	-0.99%	5.94%	-0.69%	24.68%	-	-
Horiz. %	131.60%	146.75%	129.87%	131.17%	123.81%	124.68%	100.00%	-
P/NAPS	2.01	1.88	2.07	2.16	1.14	2.54	2.74	-5.03%
YoY %	6.91%	-9.18%	-4.17%	89.47%	-55.12%	-7.30%	-	-
Horiz. %	73.36%	68.61%	75.55%	78.83%	41.61%	92.70%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	17/08/10	30/07/09	30/07/08	26/07/07	27/07/06	25/07/05	23/07/04	-
Price	3.56	3.24	3.32	3.48	3.38	7.30	6.40	-
P/RPS	5.00	5.76	5.89	6.72	7.04	6.85	6.07	-3.17%
YoY %	-13.19%	-2.21%	-12.35%	-4.55%	2.77%	12.85%	-	-
Horiz. %	82.37%	94.89%	97.03%	110.71%	115.98%	112.85%	100.00%	-
P/EPS	29.92	46.82	28.35	36.25	34.88	34.10	29.88	0.02%
YoY %	-36.10%	65.15%	-21.79%	3.93%	2.29%	14.12%	-	-
Horiz. %	100.13%	156.69%	94.88%	121.32%	116.73%	114.12%	100.00%	-
EY	3.34	2.14	3.53	2.76	2.87	2.93	3.35	-0.04%
YoY %	56.07%	-39.38%	27.90%	-3.83%	-2.05%	-12.54%	-	-
Horiz. %	99.70%	63.88%	105.37%	82.39%	85.67%	87.46%	100.00%	-
DY	2.95	3.24	3.16	3.02	2.96	2.74	2.34	3.93%
YoY %	-8.95%	2.53%	4.64%	2.03%	8.03%	17.09%	-	-
Horiz. %	126.07%	138.46%	135.04%	129.06%	126.50%	117.09%	100.00%	-
P/NAPS	2.07	1.96	1.96	2.18	1.10	2.66	2.70	-4.32%
YoY %	5.61%	0.00%	-10.09%	98.18%	-58.65%	-1.48%	-	-
Horiz. %	76.67%	72.59%	72.59%	80.74%	40.74%	98.52%	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