[STAR] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

30-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 179.92%

YoY- -40.89%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	529,421	522,280	526,327	415,569	416,482	382,656	354,805	6.89%
YoY %	1.37%	-0.77%	26.65%	-0.22%	8.84%	7.85%	-	-
Horiz. %	149.21%	147.20%	148.34%	117.13%	117.38%	107.85%	100.00%	-
PBT	103,348	130,646	125,768	72,740	121,298	95,546	87,585	2.79%
YoY %	-20.89%	3.88%	72.90%	-40.03%	26.95%	9.09%	-	-
Horiz. %	118.00%	149.16%	143.60%	83.05%	138.49%	109.09%	100.00%	-
Tax	-28,168	-34,776	-35,396	-20,092	-34,802	-24,909	-16,014	9.85%
YoY %	19.00%	1.75%	-76.17%	42.27%	-39.72%	-55.55%	-	-
Horiz. %	175.90%	217.16%	221.03%	125.47%	217.32%	155.55%	100.00%	-
NP	75,180	95,870	90,372	52,648	86,496	70,637	71,571	0.82%
YoY %	-21.58%	6.08%	71.65%	-39.13%	22.45%	-1.30%	-	-
Horiz. %	105.04%	133.95%	126.27%	73.56%	120.85%	98.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,696	95,524	87,909	51,125	86,484	70,933	71,571	1.15%
YoY %	-19.71%	8.66%	71.95%	-40.89%	21.92%	-0.89%	-	-
Horiz. %	107.16%	133.47%	122.83%	71.43%	120.84%	99.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.26%	26.62%	28.14%	27.62%	28.69%	26.07%	18.28%	-
YoY %	2.40%	-5.40%	1.88%	-3.73%	10.05%	42.61%	-	-
Horiz. %	149.12%	145.62%	153.94%	151.09%	156.95%	142.61%	100.00%	-
Total Cost	454,241	426,410	435,955	362,921	329,986	312,019	283,234	8.18%
YoY %	6.53%	-2.19%	20.12%	9.98%	5.76%	10.16%	-	-
Horiz. %	160.38%	150.55%	153.92%	128.13%	116.51%	110.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,078,768	1,040,872	1,270,617	1,219,020	1,248,146	1,182,216	2,267,522	-11.63%
YoY %	3.64%	-18.08%	4.23%	-2.33%	5.58%	-47.86%	-	-
Horiz. %	47.57%	45.90%	56.04%	53.76%	55.04%	52.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	66,499	66,438	77,566	77,574	77,547	77,582	73,860	-1.73%
YoY %	0.09%	-14.35%	-0.01%	0.03%	-0.05%	5.04%	-	-
Horiz. %	90.03%	89.95%	105.02%	105.03%	104.99%	105.04%	100.00%	-
Div Payout %	86.71%	69.55%	88.24%	151.73%	89.67%	109.37%	103.20%	-
YoY %	24.67%	-21.18%	-41.84%	69.21%	-18.01%	5.98%	-	-
Horiz. %	84.02%	67.39%	85.50%	147.03%	86.89%	105.98%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,078,768	1,040,872	1,270,617	1,219,020	1,248,146	1,182,216	2,267,522	-11.63%
YoY %	3.64%	-18.08%	4.23%	-2.33%	5.58%	-47.86%	-	-
Horiz. %	47.57%	45.90%	56.04%	53.76%	55.04%	52.14%	100.00%	-
NOSH	738,882	738,207	738,731	738,800	738,548	738,885	738,606	0.00%
YoY %	0.09%	-0.07%	-0.01%	0.03%	-0.05%	0.04%	-	-
Horiz. %	100.04%	99.95%	100.02%	100.03%	99.99%	100.04%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	14.20%	18.36%	17.17%	12.67%	20.77%	18.46%	20.17%	-
YoY %	-22.66%	6.93%	35.52%	-39.00%	12.51%	-8.48%	-	-
Horiz. %	70.40%	91.03%	85.13%	62.82%	102.97%	91.52%	100.00%	-
ROE	7.11%	9.18%	6.92%	4.19%	6.93%	6.00%	3.16%	-
YoY %	-22.55%	32.66%	65.16%	-39.54%	15.50%	89.87%	-	-
Horiz. %	225.00%	290.51%	218.99%	132.59%	219.30%	189.87%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	71.65	70.75	71.25	56.25	56.39	51.79	48.04	6.88%
YoY %	1.27%	-0.70%	26.67%	-0.25%	8.88%	7.81%	-	-
Horiz. %	149.15%	147.27%	148.31%	117.09%	117.38%	107.81%	100.00%	-
EPS	10.38	12.94	11.90	6.92	11.71	9.60	9.69	1.15%
YoY %	-19.78%	8.74%	71.97%	-40.91%	21.98%	-0.93%	-	-
Horiz. %	107.12%	133.54%	122.81%	71.41%	120.85%	99.07%	100.00%	-
DPS	9.00	9.00	10.50	10.50	10.50	10.50	10.00	-1.73%
YoY %	0.00%	-14.29%	0.00%	0.00%	0.00%	5.00%	-	-
Horiz. %	90.00%	90.00%	105.00%	105.00%	105.00%	105.00%	100.00%	-
NAPS	1.46	1.41	1.72	1.65	1.69	1.60	3.07	-11.64%
YoY %	3.55%	-18.02%	4.24%	-2.37%	5.62%	-47.88%	-	-
Horiz. %	47.56%	45.93%	56.03%	53.75%	55.05%	52.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 738,449
RPS	71.68	70.72	71.26	56.27	56.39	51.81	48.04	6.89%
YoY %	1.36%	-0.76%	26.64%	-0.21%	8.84%	7.85%	-	-
Horiz. %	149.21%	147.21%	148.33%	117.13%	117.38%	107.85%	100.00%	-
EPS	10.38	12.93	11.90	6.92	11.71	9.60	9.69	1.15%
YoY %	-19.72%	8.66%	71.97%	-40.91%	21.98%	-0.93%	-	-
Horiz. %	107.12%	133.44%	122.81%	71.41%	120.85%	99.07%	100.00%	-
DPS	9.00	9.00	10.50	10.50	10.50	10.50	10.00	-1.73%
YoY %	0.00%	-14.29%	0.00%	0.00%	0.00%	5.00%	-	-
Horiz. %	90.00%	90.00%	105.00%	105.00%	105.00%	105.00%	100.00%	-
NAPS	1.4606	1.4093	1.7204	1.6505	1.69	1.6007	3.0702	-11.63%
YoY %	3.64%	-18.08%	4.24%	-2.34%	5.58%	-47.86%	-	-
Horiz. %	47.57%	45.90%	56.04%	53.76%	55.05%	52.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	3.18	3.40	3.45	3.10	3.50	3.46	3.50	-
P/RPS	4.44	4.81	4.84	5.51	6.21	6.68	7.29	-7.92%
YoY %	-7.69%	-0.62%	-12.16%	-11.27%	-7.04%	-8.37%	-	-
Horiz. %	60.91%	65.98%	66.39%	75.58%	85.19%	91.63%	100.00%	-
P/EPS	30.64	26.28	28.99	44.80	29.89	36.04	36.12	-2.70%
YoY %	16.59%	-9.35%	-35.29%	49.88%	-17.06%	-0.22%	-	-
Horiz. %	84.83%	72.76%	80.26%	124.03%	82.75%	99.78%	100.00%	-
EY	3.26	3.81	3.45	2.23	3.35	2.77	2.77	2.74%
YoY %	-14.44%	10.43%	54.71%	-33.43%	20.94%	0.00%	-	-
Horiz. %	117.69%	137.55%	124.55%	80.51%	120.94%	100.00%	100.00%	-
DY	2.83	2.65	3.04	3.39	3.00	3.03	2.86	-0.17%
YoY %	6.79%	-12.83%	-10.32%	13.00%	-0.99%	5.94%	-	-
Horiz. %	98.95%	92.66%	106.29%	118.53%	104.90%	105.94%	100.00%	-
P/NAPS	2.18	2.41	2.01	1.88	2.07	2.16	1.14	11.39%
YoY %	-9.54%	19.90%	6.91%	-9.18%	-4.17%	89.47%	-	-
Horiz. %	191.23%	211.40%	176.32%	164.91%	181.58%	189.47%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	18/08/11	17/08/10	30/07/09	30/07/08	26/07/07	27/07/06	-
Price	3.18	3.35	3.56	3.24	3.32	3.48	3.38	-
P/RPS	4.44	4.73	5.00	5.76	5.89	6.72	7.04	-7.38%
YoY %	-6.13%	-5.40%	-13.19%	-2.21%	-12.35%	-4.55%	-	-
Horiz. %	63.07%	67.19%	71.02%	81.82%	83.66%	95.45%	100.00%	-
P/EPS	30.64	25.89	29.92	46.82	28.35	36.25	34.88	-2.13%
YoY %	18.35%	-13.47%	-36.10%	65.15%	-21.79%	3.93%	-	-
Horiz. %	87.84%	74.23%	85.78%	134.23%	81.28%	103.93%	100.00%	-
EY	3.26	3.86	3.34	2.14	3.53	2.76	2.87	2.14%
YoY %	-15.54%	15.57%	56.07%	-39.38%	27.90%	-3.83%	-	-
Horiz. %	113.59%	134.49%	116.38%	74.56%	123.00%	96.17%	100.00%	-
DY	2.83	2.69	2.95	3.24	3.16	3.02	2.96	-0.74%
YoY %	5.20%	-8.81%	-8.95%	2.53%	4.64%	2.03%	-	-
Horiz. %	95.61%	90.88%	99.66%	109.46%	106.76%	102.03%	100.00%	-
P/NAPS	2.18	2.38	2.07	1.96	1.96	2.18	1.10	12.06%
YoY %	-8.40%	14.98%	5.61%	0.00%	-10.09%	98.18%	-	-
Horiz. %	198.18%	216.36%	188.18%	178.18%	178.18%	198.18%	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