[STAR] YoY 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- 21.23%

YoY- -0.08%

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
Quarter Result
Revenue	186,037	184,417	175,997	142,730	135,781	119,378	111,891	8.83%
YoY %	0.88%	4.78%	23.31%	5.12%	13.74%	6.69%	-	-
Horiz. %	166.27%	164.82%	157.29%	127.56%	121.35%	106.69%	100.00%	-
PBT	48,662	46,533	43,284	28,008	28,562	22,212	33,495	6.41%
YoY %	4.58%	7.51%	54.54%	-1.94%	28.59%	-33.69%	-	-
Horiz. %	145.28%	138.93%	129.23%	83.62%	85.27%	66.31%	100.00%	-
Tax	-8,710	-8,578	-6,266	-5,512	-6,047	-5,802	-12,352	-5.65%
YoY %	-1.54%	-36.90%	-13.68%	8.85%	-4.22%	53.03%	-	-
Horiz. %	70.51%	69.45%	50.73%	44.62%	48.96%	46.97%	100.00%	-
NP	39,952	37,955	37,018	22,496	22,515	16,410	21,143	11.18%
YoY %	5.26%	2.53%	64.55%	-0.08%	37.20%	-22.39%	-	-
Horiz. %	188.96%	179.52%	175.08%	106.40%	106.49%	77.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,952	37,955	37,018	22,496	22,515	16,410	21,143	11.18%
YoY %	5.26%	2.53%	64.55%	-0.08%	37.20%	-22.39%	-	-
Horiz. %	188.96%	179.52%	175.08%	106.40%	106.49%	77.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.90%	18.43%	14.48%	19.68%	21.17%	26.12%	36.88%	-
YoY %	-2.88%	27.28%	-26.42%	-7.04%	-18.95%	-29.18%	-	-
Horiz. %	48.54%	49.97%	39.26%	53.36%	57.40%	70.82%	100.00%	-
Total Cost	146,085	146,462	138,979	120,234	113,266	102,968	90,748	8.25%
YoY %	-0.26%	5.38%	15.59%	6.15%	10.00%	13.47%	-	-
Horiz. %	160.98%	161.39%	153.15%	132.49%	124.81%	113.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,267,146	907,475	755,664	661,463	585,756	564,710	508,464	28.27%
YoY %	149.83%	20.09%	14.24%	12.92%	3.73%	11.06%	-	-
Horiz. %	445.88%	178.47%	148.62%	130.09%	115.20%	111.06%	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	73,848	66,239	47,826	31,201	22,881	11,385	11,383	36.54%
YoY %	11.49%	38.50%	53.28%	36.36%	100.97%	0.02%	-	-
Horiz. %	648.76%	581.91%	420.15%	274.10%	201.01%	100.02%	100.00%	-
Div Payout %	184.84%	174.52%	129.20%	138.70%	101.63%	69.38%	53.84%	-
YoY %	5.91%	35.08%	-6.85%	36.48%	46.48%	28.86%	-	-
Horiz. %	343.31%	324.15%	239.97%	257.62%	188.76%	128.86%	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	2,267,146	907,475	755,664	661,463	585,756	564,710	508,464	28.27%
YoY %	149.83%	20.09%	14.24%	12.92%	3.73%	11.06%	-	-
Horiz. %	445.88%	178.47%	148.62%	130.09%	115.20%	111.06%	100.00%	-
NOSH	738,484	331,195	318,845	312,011	305,081	151,803	151,780	30.15%
YoY %	122.98%	3.87%	2.19%	2.27%	100.97%	0.02%	-	-
Horiz. %	486.55%	218.21%	210.07%	205.57%	201.00%	100.02%	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	21.48%	20.58%	21.03%	15.76%	16.58%	13.75%	18.90%	-
YoY %	4.37%	-2.14%	33.44%	-4.95%	20.58%	-27.25%	-	-
Horiz. %	113.65%	108.89%	111.27%	83.39%	87.72%	72.75%	100.00%	-
ROE	1.76%	4.18%	4.90%	3.40%	3.84%	2.91%	4.16%	-
YoY %	-57.89%	-14.69%	44.12%	-11.46%	31.96%	-30.05%	-	-
Horiz. %	42.31%	100.48%	117.79%	81.73%	92.31%	69.95%	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	25.19	55.68	55.20	45.75	44.51	78.64	73.72	-16.38%
YoY %	-54.76%	0.87%	20.66%	2.79%	-43.40%	6.67%	-	-
Horiz. %	34.17%	75.53%	74.88%	62.06%	60.38%	106.67%	100.00%	-
EPS	5.41	11.46	11.61	7.21	7.38	10.81	13.93	-14.57%
YoY %	-52.79%	-1.29%	61.03%	-2.30%	-31.73%	-22.40%	-	-
Horiz. %	38.84%	82.27%	83.35%	51.76%	52.98%	77.60%	100.00%	-
DPS	10.00	20.00	15.00	10.00	7.50	7.50	7.50	4.90%
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%	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	25.19	24.97	23.83	19.33	18.38	16.16	15.15	8.83%
YoY %	0.88%	4.78%	23.28%	5.17%	13.74%	6.67%	-	-
Horiz. %	166.27%	164.82%	157.29%	127.59%	121.32%	106.67%	100.00%	-
EPS	5.41	5.14	5.01	3.05	3.05	2.22	2.86	11.20%
YoY %	5.25%	2.59%	64.26%	0.00%	37.39%	-22.38%	-	-
Horiz. %	189.16%	179.72%	175.17%	106.64%	106.64%	77.62%	100.00%	-
DPS	10.00	8.97	6.48	4.22	3.10	1.54	1.54	36.56%
YoY %	11.48%	38.43%	53.55%	36.13%	101.30%	0.00%	-	-
Horiz. %	649.35%	582.47%	420.78%	274.03%	201.30%	100.00%	100.00%	-
NAPS	3.0697	1.2287	1.0232	0.8956	0.7931	0.7646	0.6885	28.27%
YoY %	149.83%	20.08%	14.25%	12.92%	3.73%	11.05%	-	-
Horiz. %	445.85%	178.46%	148.61%	130.08%	115.19%	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	13.89	12.48	11.78	13.55	13.82	10.94	17.50	-3.77%
YoY %	11.30%	5.94%	-13.06%	-1.95%	26.33%	-37.49%	-	-
Horiz. %	79.37%	71.31%	67.31%	77.43%	78.97%	62.51%	100.00%	-
P/EPS	64.70	60.65	55.99	85.99	83.33	79.56	92.61	-5.79%
YoY %	6.68%	8.32%	-34.89%	3.19%	4.74%	-14.09%	-	-
Horiz. %	69.86%	65.49%	60.46%	92.85%	89.98%	85.91%	100.00%	-
EY	1.55	1.65	1.79	1.16	1.20	1.26	1.08	6.20%
YoY %	-6.06%	-7.82%	54.31%	-3.33%	-4.76%	16.67%	-	-
Horiz. %	143.52%	152.78%	165.74%	107.41%	111.11%	116.67%	100.00%	-
DY	2.86	2.88	2.31	1.61	1.22	0.87	0.58	30.44%
YoY %	-0.69%	24.68%	43.48%	31.97%	40.23%	50.00%	-	-
Horiz. %	493.10%	496.55%	398.28%	277.59%	210.34%	150.00%	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	13.42	13.11	11.59	13.77	14.04	10.68	18.45	-5.16%
YoY %	2.36%	13.11%	-15.83%	-1.92%	31.46%	-42.11%	-	-
Horiz. %	72.74%	71.06%	62.82%	74.63%	76.10%	57.89%	100.00%	-
P/EPS	62.48	63.70	55.12	87.38	84.69	77.71	97.63	-7.16%
YoY %	-1.92%	15.57%	-36.92%	3.18%	8.98%	-20.40%	-	-
Horiz. %	64.00%	65.25%	56.46%	89.50%	86.75%	79.60%	100.00%	-
EY	1.60	1.57	1.81	1.14	1.18	1.29	1.02	7.78%
YoY %	1.91%	-13.26%	58.77%	-3.39%	-8.53%	26.47%	-	-
Horiz. %	156.86%	153.92%	177.45%	111.76%	115.69%	126.47%	100.00%	-
DY	2.96	2.74	2.34	1.59	1.20	0.89	0.55	32.36%
YoY %	8.03%	17.09%	47.17%	32.50%	34.83%	61.82%	-	-
Horiz. %	538.18%	498.18%	425.45%	289.09%	218.18%	161.82%	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