[STAR] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

17-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 132.41%

YoY- 71.95%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	471,937	529,421	522,280	526,327	415,569	416,482	382,656	3.55%
YoY %	-10.86%	1.37%	-0.77%	26.65%	-0.22%	8.84%	-	-
Horiz. %	123.33%	138.35%	136.49%	137.55%	108.60%	108.84%	100.00%	-
PBT	76,094	103,348	130,646	125,768	72,740	121,298	95,546	-3.71%
YoY %	-26.37%	-20.89%	3.88%	72.90%	-40.03%	26.95%	-	-
Horiz. %	79.64%	108.17%	136.74%	131.63%	76.13%	126.95%	100.00%	-
Tax	-24,923	-28,168	-34,776	-35,396	-20,092	-34,802	-24,909	0.00%
YoY %	11.52%	19.00%	1.75%	-76.17%	42.27%	-39.72%	-	-
Horiz. %	100.06%	113.08%	139.61%	142.10%	80.66%	139.72%	100.00%	-
NP	51,171	75,180	95,870	90,372	52,648	86,496	70,637	-5.22%
YoY %	-31.94%	-21.58%	6.08%	71.65%	-39.13%	22.45%	-	-
Horiz. %	72.44%	106.43%	135.72%	127.94%	74.53%	122.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,624	76,696	95,524	87,909	51,125	86,484	70,933	-4.25%
YoY %	-28.78%	-19.71%	8.66%	71.95%	-40.89%	21.92%	-	-
Horiz. %	77.01%	108.12%	134.67%	123.93%	72.08%	121.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.75%	27.26%	26.62%	28.14%	27.62%	28.69%	26.07%	-
YoY %	20.14%	2.40%	-5.40%	1.88%	-3.73%	10.05%	-	-
Horiz. %	125.62%	104.56%	102.11%	107.94%	105.95%	110.05%	100.00%	-
Total Cost	420,766	454,241	426,410	435,955	362,921	329,986	312,019	5.10%
YoY %	-7.37%	6.53%	-2.19%	20.12%	9.98%	5.76%	-	-
Horiz. %	134.85%	145.58%	136.66%	139.72%	116.31%	105.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,122,006	1,078,768	1,040,872	1,270,617	1,219,020	1,248,146	1,182,216	-0.86%
YoY %	4.01%	3.64%	-18.08%	4.23%	-2.33%	5.58%	-	-
Horiz. %	94.91%	91.25%	88.04%	107.48%	103.11%	105.58%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	44,289	66,499	66,438	77,566	77,574	77,547	77,582	-8.91%
YoY %	-33.40%	0.09%	-14.35%	-0.01%	0.03%	-0.05%	-	-
Horiz. %	57.09%	85.71%	85.64%	99.98%	99.99%	99.95%	100.00%	-
Div Payout %	81.08%	86.71%	69.55%	88.24%	151.73%	89.67%	109.37%	-
YoY %	-6.49%	24.67%	-21.18%	-41.84%	69.21%	-18.01%	-	-
Horiz. %	74.13%	79.28%	63.59%	80.68%	138.73%	81.99%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,122,006	1,078,768	1,040,872	1,270,617	1,219,020	1,248,146	1,182,216	-0.86%
YoY %	4.01%	3.64%	-18.08%	4.23%	-2.33%	5.58%	-	-
Horiz. %	94.91%	91.25%	88.04%	107.48%	103.11%	105.58%	100.00%	-
NOSH	738,162	738,882	738,207	738,731	738,800	738,548	738,885	-0.01%
YoY %	-0.10%	0.09%	-0.07%	-0.01%	0.03%	-0.05%	-	-
Horiz. %	99.90%	100.00%	99.91%	99.98%	99.99%	99.95%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	10.84%	14.20%	18.36%	17.17%	12.67%	20.77%	18.46%	-
YoY %	-23.66%	-22.66%	6.93%	35.52%	-39.00%	12.51%	-	-
Horiz. %	58.72%	76.92%	99.46%	93.01%	68.63%	112.51%	100.00%	-
ROE	4.87%	7.11%	9.18%	6.92%	4.19%	6.93%	6.00%	-
YoY %	-31.50%	-22.55%	32.66%	65.16%	-39.54%	15.50%	-	-
Horiz. %	81.17%	118.50%	153.00%	115.33%	69.83%	115.50%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	63.93	71.65	70.75	71.25	56.25	56.39	51.79	3.56%
YoY %	-10.77%	1.27%	-0.70%	26.67%	-0.25%	8.88%	-	-
Horiz. %	123.44%	138.35%	136.61%	137.57%	108.61%	108.88%	100.00%	-
EPS	7.40	10.38	12.94	11.90	6.92	11.71	9.60	-4.24%
YoY %	-28.71%	-19.78%	8.74%	71.97%	-40.91%	21.98%	-	-
Horiz. %	77.08%	108.12%	134.79%	123.96%	72.08%	121.98%	100.00%	-
DPS	6.00	9.00	9.00	10.50	10.50	10.50	10.50	-8.89%
YoY %	-33.33%	0.00%	-14.29%	0.00%	0.00%	0.00%	-	-
Horiz. %	57.14%	85.71%	85.71%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.52	1.46	1.41	1.72	1.65	1.69	1.60	-0.85%
YoY %	4.11%	3.55%	-18.02%	4.24%	-2.37%	5.62%	-	-
Horiz. %	95.00%	91.25%	88.12%	107.50%	103.12%	105.62%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 738,702
RPS	63.90	71.68	70.72	71.26	56.27	56.39	51.81	3.55%
YoY %	-10.85%	1.36%	-0.76%	26.64%	-0.21%	8.84%	-	-
Horiz. %	123.34%	138.35%	136.50%	137.54%	108.61%	108.84%	100.00%	-
EPS	7.40	10.38	12.93	11.90	6.92	11.71	9.60	-4.24%
YoY %	-28.71%	-19.72%	8.66%	71.97%	-40.91%	21.98%	-	-
Horiz. %	77.08%	108.12%	134.69%	123.96%	72.08%	121.98%	100.00%	-
DPS	6.00	9.00	9.00	10.50	10.50	10.50	10.50	-8.89%
YoY %	-33.33%	0.00%	-14.29%	0.00%	0.00%	0.00%	-	-
Horiz. %	57.14%	85.71%	85.71%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.5192	1.4606	1.4093	1.7204	1.6505	1.69	1.6007	-0.86%
YoY %	4.01%	3.64%	-18.08%	4.24%	-2.34%	5.58%	-	-
Horiz. %	94.91%	91.25%	88.04%	107.48%	103.11%	105.58%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.78	3.18	3.40	3.45	3.10	3.50	3.46	-
P/RPS	4.35	4.44	4.81	4.84	5.51	6.21	6.68	-6.89%
YoY %	-2.03%	-7.69%	-0.62%	-12.16%	-11.27%	-7.04%	-	-
Horiz. %	65.12%	66.47%	72.01%	72.46%	82.49%	92.96%	100.00%	-
P/EPS	37.57	30.64	26.28	28.99	44.80	29.89	36.04	0.69%
YoY %	22.62%	16.59%	-9.35%	-35.29%	49.88%	-17.06%	-	-
Horiz. %	104.25%	85.02%	72.92%	80.44%	124.31%	82.94%	100.00%	-
EY	2.66	3.26	3.81	3.45	2.23	3.35	2.77	-0.67%
YoY %	-18.40%	-14.44%	10.43%	54.71%	-33.43%	20.94%	-	-
Horiz. %	96.03%	117.69%	137.55%	124.55%	80.51%	120.94%	100.00%	-
DY	2.16	2.83	2.65	3.04	3.39	3.00	3.03	-5.47%
YoY %	-23.67%	6.79%	-12.83%	-10.32%	13.00%	-0.99%	-	-
Horiz. %	71.29%	93.40%	87.46%	100.33%	111.88%	99.01%	100.00%	-
P/NAPS	1.83	2.18	2.41	2.01	1.88	2.07	2.16	-2.72%
YoY %	-16.06%	-9.54%	19.90%	6.91%	-9.18%	-4.17%	-	-
Horiz. %	84.72%	100.93%	111.57%	93.06%	87.04%	95.83%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	14/08/13	16/08/12	18/08/11	17/08/10	30/07/09	30/07/08	26/07/07	-
Price	2.76	3.18	3.35	3.56	3.24	3.32	3.48	-
P/RPS	4.32	4.44	4.73	5.00	5.76	5.89	6.72	-7.09%
YoY %	-2.70%	-6.13%	-5.40%	-13.19%	-2.21%	-12.35%	-	-
Horiz. %	64.29%	66.07%	70.39%	74.40%	85.71%	87.65%	100.00%	-
P/EPS	37.30	30.64	25.89	29.92	46.82	28.35	36.25	0.47%
YoY %	21.74%	18.35%	-13.47%	-36.10%	65.15%	-21.79%	-	-
Horiz. %	102.90%	84.52%	71.42%	82.54%	129.16%	78.21%	100.00%	-
EY	2.68	3.26	3.86	3.34	2.14	3.53	2.76	-0.48%
YoY %	-17.79%	-15.54%	15.57%	56.07%	-39.38%	27.90%	-	-
Horiz. %	97.10%	118.12%	139.86%	121.01%	77.54%	127.90%	100.00%	-
DY	2.17	2.83	2.69	2.95	3.24	3.16	3.02	-5.35%
YoY %	-23.32%	5.20%	-8.81%	-8.95%	2.53%	4.64%	-	-
Horiz. %	71.85%	93.71%	89.07%	97.68%	107.28%	104.64%	100.00%	-
P/NAPS	1.82	2.18	2.38	2.07	1.96	1.96	2.18	-2.96%
YoY %	-16.51%	-8.40%	14.98%	5.61%	0.00%	-10.09%	-	-
Horiz. %	83.49%	100.00%	109.17%	94.95%	89.91%	89.91%	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