[STAR] YoY TTM 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- -0.02%

YoY- 9.55%

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
TTM Result
Revenue	715,333	709,511	667,301	547,304	489,227	470,779	388,000	10.72%
YoY %	0.82%	6.33%	21.93%	11.87%	3.92%	21.33%	-	-
Horiz. %	184.36%	182.86%	171.98%	141.06%	126.09%	121.33%	100.00%	-
PBT	192,140	173,104	165,650	107,077	90,339	107,657	113,332	9.19%
YoY %	11.00%	4.50%	54.70%	18.53%	-16.09%	-5.01%	-	-
Horiz. %	169.54%	152.74%	146.16%	94.48%	79.71%	94.99%	100.00%	-
Tax	-36,022	-29,247	-18,223	-25,998	-16,326	-35,654	-21,677	8.82%
YoY %	-23.16%	-60.49%	29.91%	-59.24%	54.21%	-64.48%	-	-
Horiz. %	166.18%	134.92%	84.07%	119.93%	75.31%	164.48%	100.00%	-
NP	156,118	143,857	147,427	81,079	74,013	72,003	91,655	9.27%
YoY %	8.52%	-2.42%	81.83%	9.55%	2.79%	-21.44%	-	-
Horiz. %	170.33%	156.95%	160.85%	88.46%	80.75%	78.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	156,118	143,857	147,427	81,079	74,013	72,003	91,655	9.27%
YoY %	8.52%	-2.42%	81.83%	9.55%	2.79%	-21.44%	-	-
Horiz. %	170.33%	156.95%	160.85%	88.46%	80.75%	78.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.75%	16.90%	11.00%	24.28%	18.07%	33.12%	19.13%	-
YoY %	10.95%	53.64%	-54.70%	34.37%	-45.44%	73.13%	-	-
Horiz. %	98.01%	88.34%	57.50%	126.92%	94.46%	173.13%	100.00%	-
Total Cost	559,215	565,654	519,874	466,225	415,214	398,776	296,345	11.15%
YoY %	-1.14%	8.81%	11.51%	12.29%	4.12%	34.56%	-	-
Horiz. %	188.70%	190.88%	175.43%	157.33%	140.11%	134.56%	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	143,580	130,824	95,130	69,795	45,669	26,565	22,769	35.90%
YoY %	9.75%	37.52%	36.30%	52.83%	71.91%	16.67%	-	-
Horiz. %	630.59%	574.57%	417.80%	306.54%	200.58%	116.67%	100.00%	-
Div Payout %	91.97%	90.94%	64.53%	86.08%	61.70%	36.89%	24.84%	-
YoY %	1.13%	40.93%	-25.03%	39.51%	67.25%	48.51%	-	-
Horiz. %	370.25%	366.10%	259.78%	346.54%	248.39%	148.51%	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	21.82%	20.28%	22.09%	14.81%	15.13%	15.29%	23.62%	-
YoY %	7.59%	-8.19%	49.16%	-2.12%	-1.05%	-35.27%	-	-
Horiz. %	92.38%	85.86%	93.52%	62.70%	64.06%	64.73%	100.00%	-
ROE	6.89%	15.85%	19.51%	12.26%	12.64%	12.75%	18.03%	-
YoY %	-56.53%	-18.76%	59.14%	-3.01%	-0.86%	-29.28%	-	-
Horiz. %	38.21%	87.91%	108.21%	68.00%	70.11%	70.72%	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	96.87	214.23	209.29	175.41	160.36	310.12	255.63	-14.92%
YoY %	-54.78%	2.36%	19.31%	9.39%	-48.29%	21.32%	-	-
Horiz. %	37.89%	83.80%	81.87%	68.62%	62.73%	121.32%	100.00%	-
EPS	21.14	43.44	46.24	25.99	24.26	47.43	60.39	-16.04%
YoY %	-51.34%	-6.06%	77.91%	7.13%	-48.85%	-21.46%	-	-
Horiz. %	35.01%	71.93%	76.57%	43.04%	40.17%	78.54%	100.00%	-
DPS	19.44	39.50	30.00	22.50	14.97	17.50	15.00	4.41%
YoY %	-50.78%	31.67%	33.33%	50.30%	-14.46%	16.67%	-	-
Horiz. %	129.60%	263.33%	200.00%	150.00%	99.80%	116.67%	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	96.85	96.07	90.35	74.10	66.24	63.74	52.53	10.72%
YoY %	0.81%	6.33%	21.93%	11.87%	3.92%	21.34%	-	-
Horiz. %	184.37%	182.89%	172.00%	141.06%	126.10%	121.34%	100.00%	-
EPS	21.14	19.48	19.96	10.98	10.02	9.75	12.41	9.27%
YoY %	8.52%	-2.40%	81.79%	9.58%	2.77%	-21.43%	-	-
Horiz. %	170.35%	156.97%	160.84%	88.48%	80.74%	78.57%	100.00%	-
DPS	19.44	17.71	12.88	9.45	6.18	3.60	3.08	35.92%
YoY %	9.77%	37.50%	36.30%	52.91%	71.67%	16.88%	-	-
Horiz. %	631.17%	575.00%	418.18%	306.82%	200.65%	116.88%	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	3.61	3.24	3.11	3.53	3.84	2.77	5.05	-5.43%
YoY %	11.42%	4.18%	-11.90%	-8.07%	38.63%	-45.15%	-	-
Horiz. %	71.49%	64.16%	61.58%	69.90%	76.04%	54.85%	100.00%	-
P/EPS	16.56	16.00	14.06	23.86	25.35	18.13	21.36	-4.15%
YoY %	3.50%	13.80%	-41.07%	-5.88%	39.82%	-15.12%	-	-
Horiz. %	77.53%	74.91%	65.82%	111.70%	118.68%	84.88%	100.00%	-
EY	6.04	6.25	7.11	4.19	3.94	5.52	4.68	4.34%
YoY %	-3.36%	-12.10%	69.69%	6.35%	-28.62%	17.95%	-	-
Horiz. %	129.06%	133.55%	151.92%	89.53%	84.19%	117.95%	100.00%	-
DY	5.56	5.68	4.62	3.63	2.43	2.03	1.16	29.83%
YoY %	-2.11%	22.94%	27.27%	49.38%	19.70%	75.00%	-	-
Horiz. %	479.31%	489.66%	398.28%	312.93%	209.48%	175.00%	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	3.49	3.41	3.06	3.59	3.90	2.71	5.32	-6.78%
YoY %	2.35%	11.44%	-14.76%	-7.95%	43.91%	-49.06%	-	-
Horiz. %	65.60%	64.10%	57.52%	67.48%	73.31%	50.94%	100.00%	-
P/EPS	15.99	16.81	13.84	24.24	25.76	17.71	22.52	-5.54%
YoY %	-4.88%	21.46%	-42.90%	-5.90%	45.45%	-21.36%	-	-
Horiz. %	71.00%	74.64%	61.46%	107.64%	114.39%	78.64%	100.00%	-
EY	6.25	5.95	7.22	4.12	3.88	5.65	4.44	5.86%
YoY %	5.04%	-17.59%	75.24%	6.19%	-31.33%	27.25%	-	-
Horiz. %	140.77%	134.01%	162.61%	92.79%	87.39%	127.25%	100.00%	-
DY	5.75	5.41	4.69	3.57	2.40	2.08	1.10	31.72%
YoY %	6.28%	15.35%	31.37%	48.75%	15.38%	89.09%	-	-
Horiz. %	522.73%	491.82%	426.36%	324.55%	218.18%	189.09%	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