[STAR] YoY Quarter Result on 30-Jun-2005 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

25-Jul-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- 15.13%

YoY- 2.53%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Quarter Result
Revenue	211,754	198,081	186,037	184,417	175,997	142,730	135,781	7.68%
YoY %	6.90%	6.47%	0.88%	4.78%	23.31%	5.12%	-	-
Horiz. %	155.95%	145.88%	137.01%	135.82%	129.62%	105.12%	100.00%	-
PBT	62,124	48,950	48,662	46,533	43,284	28,008	28,562	13.81%
YoY %	26.91%	0.59%	4.58%	7.51%	54.54%	-1.94%	-	-
Horiz. %	217.51%	171.38%	170.37%	162.92%	151.54%	98.06%	100.00%	-
Tax	-18,155	-12,763	-8,710	-8,578	-6,266	-5,512	-6,047	20.08%
YoY %	-42.25%	-46.53%	-1.54%	-36.90%	-13.68%	8.85%	-	-
Horiz. %	300.23%	211.06%	144.04%	141.86%	103.62%	91.15%	100.00%	-
NP	43,969	36,187	39,952	37,955	37,018	22,496	22,515	11.78%
YoY %	21.50%	-9.42%	5.26%	2.53%	64.55%	-0.08%	-	-
Horiz. %	195.29%	160.72%	177.45%	168.58%	164.41%	99.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,963	36,483	39,952	37,955	37,018	22,496	22,515	11.78%
YoY %	20.50%	-8.68%	5.26%	2.53%	64.55%	-0.08%	-	-
Horiz. %	195.26%	162.04%	177.45%	168.58%	164.41%	99.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.22%	26.07%	17.90%	18.43%	14.48%	19.68%	21.17%	-
YoY %	12.08%	45.64%	-2.88%	27.28%	-26.42%	-7.04%	-	-
Horiz. %	138.03%	123.15%	84.55%	87.06%	68.40%	92.96%	100.00%	-
Total Cost	167,785	161,894	146,085	146,462	138,979	120,234	113,266	6.76%
YoY %	3.64%	10.82%	-0.26%	5.38%	15.59%	6.15%	-	-
Horiz. %	148.13%	142.93%	128.98%	129.31%	122.70%	106.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,248,697	1,181,635	2,267,146	907,475	755,664	661,463	585,756	13.43%
YoY %	5.68%	-47.88%	149.83%	20.09%	14.24%	12.92%	-	-
Horiz. %	213.18%	201.73%	387.05%	154.92%	129.01%	112.92%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	77,581	77,544	73,848	66,239	47,826	31,201	22,881	22.54%
YoY %	0.05%	5.00%	11.49%	38.50%	53.28%	36.36%	-	-
Horiz. %	339.06%	338.90%	322.75%	289.49%	209.02%	136.36%	100.00%	-
Div Payout %	176.47%	212.55%	184.84%	174.52%	129.20%	138.70%	101.63%	-
YoY %	-16.97%	14.99%	5.91%	35.08%	-6.85%	36.48%	-	-
Horiz. %	173.64%	209.14%	181.88%	171.72%	127.13%	136.48%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	1,248,697	1,181,635	2,267,146	907,475	755,664	661,463	585,756	13.43%
YoY %	5.68%	-47.88%	149.83%	20.09%	14.24%	12.92%	-	-
Horiz. %	213.18%	201.73%	387.05%	154.92%	129.01%	112.92%	100.00%	-
NOSH	738,873	738,522	738,484	331,195	318,845	312,011	305,081	15.86%
YoY %	0.05%	0.01%	122.98%	3.87%	2.19%	2.27%	-	-
Horiz. %	242.19%	242.07%	242.06%	108.56%	104.51%	102.27%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	20.76%	18.27%	21.48%	20.58%	21.03%	15.76%	16.58%	-
YoY %	13.63%	-14.94%	4.37%	-2.14%	33.44%	-4.95%	-	-
Horiz. %	125.21%	110.19%	129.55%	124.13%	126.84%	95.05%	100.00%	-
ROE	3.52%	3.09%	1.76%	4.18%	4.90%	3.40%	3.84%	-
YoY %	13.92%	75.57%	-57.89%	-14.69%	44.12%	-11.46%	-	-
Horiz. %	91.67%	80.47%	45.83%	108.85%	127.60%	88.54%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	28.66	26.82	25.19	55.68	55.20	45.75	44.51	-7.06%
YoY %	6.86%	6.47%	-54.76%	0.87%	20.66%	2.79%	-	-
Horiz. %	64.39%	60.26%	56.59%	125.10%	124.02%	102.79%	100.00%	-
EPS	5.95	4.94	5.41	11.46	11.61	7.21	7.38	-3.52%
YoY %	20.45%	-8.69%	-52.79%	-1.29%	61.03%	-2.30%	-	-
Horiz. %	80.62%	66.94%	73.31%	155.28%	157.32%	97.70%	100.00%	-
DPS	10.50	10.50	10.00	20.00	15.00	10.00	7.50	5.76%
YoY %	0.00%	5.00%	-50.00%	33.33%	50.00%	33.33%	-	-
Horiz. %	140.00%	140.00%	133.33%	266.67%	200.00%	133.33%	100.00%	-
NAPS	1.69	1.60	3.07	2.74	2.37	2.12	1.92	-2.10%
YoY %	5.62%	-47.88%	12.04%	15.61%	11.79%	10.42%	-	-
Horiz. %	88.02%	83.33%	159.90%	142.71%	123.44%	110.42%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 331,195
RPS	28.67	26.82	25.19	24.97	23.83	19.33	18.38	7.68%
YoY %	6.90%	6.47%	0.88%	4.78%	23.28%	5.17%	-	-
Horiz. %	155.98%	145.92%	137.05%	135.85%	129.65%	105.17%	100.00%	-
EPS	5.95	4.94	5.41	5.14	5.01	3.05	3.05	11.77%
YoY %	20.45%	-8.69%	5.25%	2.59%	64.26%	0.00%	-	-
Horiz. %	195.08%	161.97%	177.38%	168.52%	164.26%	100.00%	100.00%	-
DPS	10.50	10.50	10.00	8.97	6.48	4.22	3.10	22.52%
YoY %	0.00%	5.00%	11.48%	38.43%	53.55%	36.13%	-	-
Horiz. %	338.71%	338.71%	322.58%	289.35%	209.03%	136.13%	100.00%	-
NAPS	1.6907	1.5999	3.0697	1.2287	1.0232	0.8956	0.7931	13.43%
YoY %	5.68%	-47.88%	149.83%	20.08%	14.25%	12.92%	-	-
Horiz. %	213.18%	201.73%	387.05%	154.92%	129.01%	112.92%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	3.50	3.46	3.50	6.95	6.50	6.20	6.15	-
P/RPS	12.21	12.90	13.89	12.48	11.78	13.55	13.82	-2.04%
YoY %	-5.35%	-7.13%	11.30%	5.94%	-13.06%	-1.95%	-	-
Horiz. %	88.35%	93.34%	100.51%	90.30%	85.24%	98.05%	100.00%	-
P/EPS	58.82	70.04	64.70	60.65	55.99	85.99	83.33	-5.63%
YoY %	-16.02%	8.25%	6.68%	8.32%	-34.89%	3.19%	-	-
Horiz. %	70.59%	84.05%	77.64%	72.78%	67.19%	103.19%	100.00%	-
EY	1.70	1.43	1.55	1.65	1.79	1.16	1.20	5.97%
YoY %	18.88%	-7.74%	-6.06%	-7.82%	54.31%	-3.33%	-	-
Horiz. %	141.67%	119.17%	129.17%	137.50%	149.17%	96.67%	100.00%	-
DY	3.00	3.03	2.86	2.88	2.31	1.61	1.22	16.16%
YoY %	-0.99%	5.94%	-0.69%	24.68%	43.48%	31.97%	-	-
Horiz. %	245.90%	248.36%	234.43%	236.07%	189.34%	131.97%	100.00%	-
P/NAPS	2.07	2.16	1.14	2.54	2.74	2.92	3.20	-6.99%
YoY %	-4.17%	89.47%	-55.12%	-7.30%	-6.16%	-8.75%	-	-
Horiz. %	64.69%	67.50%	35.62%	79.38%	85.62%	91.25%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	30/07/08	26/07/07	27/07/06	25/07/05	23/07/04	04/08/03	05/08/02	-
Price	3.32	3.48	3.38	7.30	6.40	6.30	6.25	-
P/RPS	11.58	12.97	13.42	13.11	11.59	13.77	14.04	-3.15%
YoY %	-10.72%	-3.35%	2.36%	13.11%	-15.83%	-1.92%	-	-
Horiz. %	82.48%	92.38%	95.58%	93.38%	82.55%	98.08%	100.00%	-
P/EPS	55.80	70.45	62.48	63.70	55.12	87.38	84.69	-6.71%
YoY %	-20.79%	12.76%	-1.92%	15.57%	-36.92%	3.18%	-	-
Horiz. %	65.89%	83.19%	73.77%	75.22%	65.08%	103.18%	100.00%	-
EY	1.79	1.42	1.60	1.57	1.81	1.14	1.18	7.18%
YoY %	26.06%	-11.25%	1.91%	-13.26%	58.77%	-3.39%	-	-
Horiz. %	151.69%	120.34%	135.59%	133.05%	153.39%	96.61%	100.00%	-
DY	3.16	3.02	2.96	2.74	2.34	1.59	1.20	17.49%
YoY %	4.64%	2.03%	8.03%	17.09%	47.17%	32.50%	-	-
Horiz. %	263.33%	251.67%	246.67%	228.33%	195.00%	132.50%	100.00%	-
P/NAPS	1.96	2.18	1.10	2.66	2.70	2.97	3.26	-8.12%
YoY %	-10.09%	98.18%	-58.65%	-1.48%	-9.09%	-8.90%	-	-
Horiz. %	60.12%	66.87%	33.74%	81.60%	82.82%	91.10%	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