[STAR] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

03-Nov-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Sep-2003 [#3]

Profit Trend

QoQ- 73.48%

YoY- 24.32%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Cumulative Result
Revenue	539,230	534,971	517,076	435,062	382,270	348,554	321,533	8.99%
YoY %	0.80%	3.46%	18.85%	13.81%	9.67%	8.40%	-	-
Horiz. %	167.71%	166.38%	160.82%	135.31%	118.89%	108.40%	100.00%	-
PBT	152,255	133,324	123,320	90,549	72,466	65,152	87,383	9.69%
YoY %	14.20%	8.11%	36.19%	24.95%	11.23%	-25.44%	-	-
Horiz. %	174.24%	152.57%	141.13%	103.62%	82.93%	74.56%	100.00%	-
Tax	-31,915	-24,437	-18,042	-19,331	-15,182	-17,298	-32,901	-0.50%
YoY %	-30.60%	-35.45%	6.67%	-27.33%	12.23%	47.42%	-	-
Horiz. %	97.00%	74.27%	54.84%	58.76%	46.14%	52.58%	100.00%	-
NP	120,340	108,887	105,278	71,218	57,284	47,854	54,482	14.11%
YoY %	10.52%	3.43%	47.82%	24.32%	19.71%	-12.17%	-	-
Horiz. %	220.88%	199.86%	193.23%	130.72%	105.14%	87.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	120,340	108,887	105,278	71,218	57,284	47,854	54,482	14.11%
YoY %	10.52%	3.43%	47.82%	24.32%	19.71%	-12.17%	-	-
Horiz. %	220.88%	199.86%	193.23%	130.72%	105.14%	87.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.96%	18.33%	14.63%	21.35%	20.95%	26.55%	37.65%	-
YoY %	14.35%	25.29%	-31.48%	1.91%	-21.09%	-29.48%	-	-
Horiz. %	55.67%	48.69%	38.86%	56.71%	55.64%	70.52%	100.00%	-
Total Cost	418,890	426,084	411,798	363,844	324,986	300,700	267,051	7.78%
YoY %	-1.69%	3.47%	13.18%	11.96%	8.08%	12.60%	-	-
Horiz. %	156.86%	159.55%	154.20%	136.25%	121.69%	112.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,122,877	960,668	770,092	677,967	610,252	558,878	526,755	13.43%
YoY %	16.89%	24.75%	13.59%	11.10%	9.19%	6.10%	-	-
Horiz. %	213.17%	182.37%	146.20%	128.71%	115.85%	106.10%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	73,873	67,652	48,130	31,387	22,999	-	-	-
YoY %	9.20%	40.56%	53.34%	36.47%	0.00%	-	-	-
Horiz. %	321.20%	294.15%	209.27%	136.47%	100.00%	-	-	-
Div Payout %	61.39%	62.13%	45.72%	44.07%	40.15%	-	-	-
YoY %	-1.19%	35.89%	3.74%	9.76%	0.00%	-	-	-
Horiz. %	152.90%	154.74%	113.87%	109.76%	100.00%	-	-	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	1,122,877	960,668	770,092	677,967	610,252	558,878	526,755	13.43%
YoY %	16.89%	24.75%	13.59%	11.10%	9.19%	6.10%	-	-
Horiz. %	213.17%	182.37%	146.20%	128.71%	115.85%	106.10%	100.00%	-
NOSH	738,735	338,263	320,871	313,873	306,659	151,869	151,802	30.16%
YoY %	118.39%	5.42%	2.23%	2.35%	101.92%	0.04%	-	-
Horiz. %	486.64%	222.83%	211.37%	206.76%	202.01%	100.04%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	22.32%	20.35%	20.36%	16.37%	14.99%	13.73%	16.94%	-
YoY %	9.68%	-0.05%	24.37%	9.21%	9.18%	-18.95%	-	-
Horiz. %	131.76%	120.13%	120.19%	96.64%	88.49%	81.05%	100.00%	-
ROE	10.72%	11.33%	13.67%	10.50%	9.39%	8.56%	10.34%	-
YoY %	-5.38%	-17.12%	30.19%	11.82%	9.70%	-17.21%	-	-
Horiz. %	103.68%	109.57%	132.21%	101.55%	90.81%	82.79%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	72.99	158.15	161.15	138.61	124.66	229.51	211.81	-16.26%
YoY %	-53.85%	-1.86%	16.26%	11.19%	-45.68%	8.36%	-	-
Horiz. %	34.46%	74.67%	76.08%	65.44%	58.85%	108.36%	100.00%	-
EPS	16.29	32.19	32.81	22.69	18.68	31.51	35.89	-12.33%
YoY %	-49.39%	-1.89%	44.60%	21.47%	-40.72%	-12.20%	-	-
Horiz. %	45.39%	89.69%	91.42%	63.22%	52.05%	87.80%	100.00%	-
DPS	10.00	20.00	15.00	10.00	7.50	0.00	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%	-	-	-
NAPS	1.52	2.84	2.40	2.16	1.99	3.68	3.47	-12.84%
YoY %	-46.48%	18.33%	11.11%	8.54%	-45.92%	6.05%	-	-
Horiz. %	43.80%	81.84%	69.16%	62.25%	57.35%	106.05%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 313,902
RPS	73.01	72.43	70.01	58.91	51.76	47.19	43.53	8.99%
YoY %	0.80%	3.46%	18.84%	13.81%	9.68%	8.41%	-	-
Horiz. %	167.72%	166.39%	160.83%	135.33%	118.91%	108.41%	100.00%	-
EPS	16.29	14.74	14.25	9.64	7.76	6.48	7.38	14.09%
YoY %	10.52%	3.44%	47.82%	24.23%	19.75%	-12.20%	-	-
Horiz. %	220.73%	199.73%	193.09%	130.62%	105.15%	87.80%	100.00%	-
DPS	10.00	9.16	6.52	4.25	3.11	0.00	0.00	-
YoY %	9.17%	40.49%	53.41%	36.66%	0.00%	0.00%	-	-
Horiz. %	321.54%	294.53%	209.65%	136.66%	100.00%	-	-	-
NAPS	1.5204	1.3007	1.0427	0.918	0.8263	0.7567	0.7132	13.43%
YoY %	16.89%	24.74%	13.58%	11.10%	9.20%	6.10%	-	-
Horiz. %	213.18%	182.38%	146.20%	128.72%	115.86%	106.10%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	3.32	7.40	6.50	6.00	5.95	9.00	11.00	-
P/RPS	4.55	4.68	4.03	4.33	4.77	3.92	5.19	-2.16%
YoY %	-2.78%	16.13%	-6.93%	-9.22%	21.68%	-24.47%	-	-
Horiz. %	87.67%	90.17%	77.65%	83.43%	91.91%	75.53%	100.00%	-
P/EPS	20.38	22.99	19.81	26.44	31.85	28.56	30.65	-6.57%
YoY %	-11.35%	16.05%	-25.08%	-16.99%	11.52%	-6.82%	-	-
Horiz. %	66.49%	75.01%	64.63%	86.26%	103.92%	93.18%	100.00%	-
EY	4.91	4.35	5.05	3.78	3.14	3.50	3.26	7.06%
YoY %	12.87%	-13.86%	33.60%	20.38%	-10.29%	7.36%	-	-
Horiz. %	150.61%	133.44%	154.91%	115.95%	96.32%	107.36%	100.00%	-
DY	3.01	2.70	2.31	1.67	1.26	0.00	0.00	-
YoY %	11.48%	16.88%	38.32%	32.54%	0.00%	0.00%	-	-
Horiz. %	238.89%	214.29%	183.33%	132.54%	100.00%	-	-	-
P/NAPS	2.18	2.61	2.71	2.78	2.99	2.45	3.17	-6.04%
YoY %	-16.48%	-3.69%	-2.52%	-7.02%	22.04%	-22.71%	-	-
Horiz. %	68.77%	82.33%	85.49%	87.70%	94.32%	77.29%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	30/10/06	08/11/05	02/11/04	03/11/03	11/11/02	05/11/01	23/10/00	-
Price	3.36	7.20	6.40	6.10	5.95	4.38	12.50	-
P/RPS	4.60	4.55	3.97	4.40	4.77	1.91	5.90	-4.06%
YoY %	1.10%	14.61%	-9.77%	-7.76%	149.74%	-67.63%	-	-
Horiz. %	77.97%	77.12%	67.29%	74.58%	80.85%	32.37%	100.00%	-
P/EPS	20.63	22.37	19.51	26.88	31.85	13.90	34.83	-8.35%
YoY %	-7.78%	14.66%	-27.42%	-15.60%	129.14%	-60.09%	-	-
Horiz. %	59.23%	64.23%	56.01%	77.17%	91.44%	39.91%	100.00%	-
EY	4.85	4.47	5.13	3.72	3.14	7.19	2.87	9.13%
YoY %	8.50%	-12.87%	37.90%	18.47%	-56.33%	150.52%	-	-
Horiz. %	168.99%	155.75%	178.75%	129.62%	109.41%	250.52%	100.00%	-
DY	2.98	2.78	2.34	1.64	1.26	0.00	0.00	-
YoY %	7.19%	18.80%	42.68%	30.16%	0.00%	0.00%	-	-
Horiz. %	236.51%	220.63%	185.71%	130.16%	100.00%	-	-	-
P/NAPS	2.21	2.54	2.67	2.82	2.99	1.19	3.60	-7.80%
YoY %	-12.99%	-4.87%	-5.32%	-5.69%	151.26%	-66.94%	-	-
Horiz. %	61.39%	70.56%	74.17%	78.33%	83.06%	33.06%	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