[STAR] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

23-Jul-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 9.14%

YoY- 66.41%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Annualized Quarter Result
Revenue	674,648	692,963	689,434	673,062	642,136	605,167	580,082	10.58%
YoY %	-2.64%	0.51%	2.43%	4.82%	6.11%	4.32%	-	-
Horiz. %	116.30%	119.46%	118.85%	116.03%	110.70%	104.32%	100.00%	-
PBT	162,500	166,208	164,426	160,524	147,912	137,080	120,732	21.88%
YoY %	-2.23%	1.08%	2.43%	8.53%	7.90%	13.54%	-	-
Horiz. %	134.60%	137.67%	136.19%	132.96%	122.51%	113.54%	100.00%	-
Tax	-30,636	-24,956	-24,056	-23,892	-22,720	-16,917	-25,774	12.19%
YoY %	-22.76%	-3.74%	-0.69%	-5.16%	-34.30%	34.36%	-	-
Horiz. %	118.86%	96.83%	93.33%	92.70%	88.15%	65.64%	100.00%	-
NP	131,864	141,252	140,370	136,632	125,192	120,163	94,957	24.44%
YoY %	-6.65%	0.63%	2.74%	9.14%	4.19%	26.54%	-	-
Horiz. %	138.87%	148.75%	147.82%	143.89%	131.84%	126.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	131,864	141,252	140,370	136,632	125,192	120,163	94,957	24.44%
YoY %	-6.65%	0.63%	2.74%	9.14%	4.19%	26.54%	-	-
Horiz. %	138.87%	148.75%	147.82%	143.89%	131.84%	126.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.85%	15.01%	14.63%	14.88%	15.36%	12.34%	21.35%	-
YoY %	25.58%	2.60%	-1.68%	-3.12%	24.47%	-42.20%	-	-
Horiz. %	88.29%	70.30%	68.52%	69.70%	71.94%	57.80%	100.00%	-
Total Cost	542,784	551,711	549,064	536,430	516,944	485,004	485,125	7.76%
YoY %	-1.62%	0.48%	2.36%	3.77%	6.59%	-0.02%	-	-
Horiz. %	111.89%	113.73%	113.18%	110.58%	106.56%	99.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	851,051	823,297	770,092	755,877	716,651	712,959	677,967	16.35%
YoY %	3.37%	6.91%	1.88%	5.47%	0.52%	5.16%	-	-
Horiz. %	125.53%	121.44%	113.59%	111.49%	105.71%	105.16%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Dividend
Div	-	113,001	64,174	95,680	-	78,867	41,849	-
YoY %	-	76.09%	-32.93%	0.00%	-	88.46%	-	-
Horiz. %	-	270.02%	153.35%	228.63%	-	188.46%	100.00%	-
Div Payout %	-	80.00%	45.72%	70.03%	-	65.63%	44.07%	-
YoY %	-	74.98%	-34.71%	0.00%	-	48.92%	-	-
Horiz. %	-	181.53%	103.74%	158.91%	-	148.92%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Equity
Net Worth	851,051	823,297	770,092	755,877	716,651	712,959	677,967	16.35%
YoY %	3.37%	6.91%	1.88%	5.47%	0.52%	5.16%	-	-
Horiz. %	125.53%	121.44%	113.59%	111.49%	105.71%	105.16%	100.00%	-
NOSH	326,073	322,861	320,871	318,935	317,102	315,468	313,873	2.57%
YoY %	0.99%	0.62%	0.61%	0.58%	0.52%	0.51%	-	-
Horiz. %	103.89%	102.86%	102.23%	101.61%	101.03%	100.51%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Ratio Analysis
NP Margin	19.55%	20.38%	20.36%	20.30%	19.50%	19.86%	16.37%	-
YoY %	-4.07%	0.10%	0.30%	4.10%	-1.81%	21.32%	-	-
Horiz. %	119.43%	124.50%	124.37%	124.01%	119.12%	121.32%	100.00%	-
ROE	15.49%	17.16%	18.23%	18.08%	17.47%	16.85%	14.01%	-
YoY %	-9.73%	-5.87%	0.83%	3.49%	3.68%	20.27%	-	-
Horiz. %	110.56%	122.48%	130.12%	129.05%	124.70%	120.27%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Per Share
RPS	206.90	214.63	214.86	211.03	202.50	191.83	184.81	7.81%
YoY %	-3.60%	-0.11%	1.81%	4.21%	5.56%	3.80%	-	-
Horiz. %	111.95%	116.14%	116.26%	114.19%	109.57%	103.80%	100.00%	-
EPS	40.44	43.75	43.75	42.84	39.48	38.09	30.25	21.33%
YoY %	-7.57%	0.00%	2.12%	8.51%	3.65%	25.92%	-	-
Horiz. %	133.69%	144.63%	144.63%	141.62%	130.51%	125.92%	100.00%	-
DPS	0.00	35.00	20.00	30.00	0.00	25.00	13.33	-
YoY %	0.00%	75.00%	-33.33%	0.00%	0.00%	87.55%	-	-
Horiz. %	0.00%	262.57%	150.04%	225.06%	0.00%	187.55%	100.00%	-
NAPS	2.61	2.55	2.40	2.37	2.26	2.26	2.16	13.43%
YoY %	2.35%	6.25%	1.27%	4.87%	0.00%	4.63%	-	-
Horiz. %	120.83%	118.06%	111.11%	109.72%	104.63%	104.63%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 318,845
RPS	91.35	93.83	93.35	91.13	86.94	81.94	78.54	10.58%
YoY %	-2.64%	0.51%	2.44%	4.82%	6.10%	4.33%	-	-
Horiz. %	116.31%	119.47%	118.86%	116.03%	110.70%	104.33%	100.00%	-
EPS	17.85	19.13	19.01	18.50	16.95	16.27	12.86	24.40%
YoY %	-6.69%	0.63%	2.76%	9.14%	4.18%	26.52%	-	-
Horiz. %	138.80%	148.76%	147.82%	143.86%	131.80%	126.52%	100.00%	-
DPS	0.00	15.30	8.69	12.95	0.00	10.68	5.67	-
YoY %	0.00%	76.06%	-32.90%	0.00%	0.00%	88.36%	-	-
Horiz. %	0.00%	269.84%	153.26%	228.40%	0.00%	188.36%	100.00%	-
NAPS	1.1523	1.1147	1.0427	1.0234	0.9703	0.9653	0.918	16.34%
YoY %	3.37%	6.91%	1.89%	5.47%	0.52%	5.15%	-	-
Horiz. %	125.52%	121.43%	113.58%	111.48%	105.70%	105.15%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	-
Price	6.80	6.80	6.50	6.50	6.40	6.20	6.00	-
P/RPS	3.29	3.17	3.03	3.08	3.16	3.23	3.25	0.81%
YoY %	3.79%	4.62%	-1.62%	-2.53%	-2.17%	-0.62%	-	-
Horiz. %	101.23%	97.54%	93.23%	94.77%	97.23%	99.38%	100.00%	-
P/EPS	16.82	15.54	14.86	15.17	16.21	16.28	19.83	-10.38%
YoY %	8.24%	4.58%	-2.04%	-6.42%	-0.43%	-17.90%	-	-
Horiz. %	84.82%	78.37%	74.94%	76.50%	81.74%	82.10%	100.00%	-
EY	5.95	6.43	6.73	6.59	6.17	6.14	5.04	11.68%
YoY %	-7.47%	-4.46%	2.12%	6.81%	0.49%	21.83%	-	-
Horiz. %	118.06%	127.58%	133.53%	130.75%	122.42%	121.83%	100.00%	-
DY	0.00	5.15	3.08	4.62	0.00	4.03	2.22	-
YoY %	0.00%	67.21%	-33.33%	0.00%	0.00%	81.53%	-	-
Horiz. %	0.00%	231.98%	138.74%	208.11%	0.00%	181.53%	100.00%	-
P/NAPS	2.61	2.67	2.71	2.74	2.83	2.74	2.78	-4.11%
YoY %	-2.25%	-1.48%	-1.09%	-3.18%	3.28%	-1.44%	-	-
Horiz. %	93.88%	96.04%	97.48%	98.56%	101.80%	98.56%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	18/05/05	21/02/05	02/11/04	23/07/04	20/05/04	17/02/04	03/11/03	-
Price	6.95	7.05	6.40	6.40	6.40	6.65	6.10	-
P/RPS	3.36	3.28	2.98	3.03	3.16	3.47	3.30	1.20%
YoY %	2.44%	10.07%	-1.65%	-4.11%	-8.93%	5.15%	-	-
Horiz. %	101.82%	99.39%	90.30%	91.82%	95.76%	105.15%	100.00%	-
P/EPS	17.19	16.11	14.63	14.94	16.21	17.46	20.16	-10.07%
YoY %	6.70%	10.12%	-2.07%	-7.83%	-7.16%	-13.39%	-	-
Horiz. %	85.27%	79.91%	72.57%	74.11%	80.41%	86.61%	100.00%	-
EY	5.82	6.21	6.84	6.69	6.17	5.73	4.96	11.23%
YoY %	-6.28%	-9.21%	2.24%	8.43%	7.68%	15.52%	-	-
Horiz. %	117.34%	125.20%	137.90%	134.88%	124.40%	115.52%	100.00%	-
DY	0.00	4.96	3.13	4.69	0.00	3.76	2.19	-
YoY %	0.00%	58.47%	-33.26%	0.00%	0.00%	71.69%	-	-
Horiz. %	0.00%	226.48%	142.92%	214.16%	0.00%	171.69%	100.00%	-
P/NAPS	2.66	2.76	2.67	2.70	2.83	2.94	2.82	-3.81%
YoY %	-3.62%	3.37%	-1.11%	-4.59%	-3.74%	4.26%	-	-
Horiz. %	94.33%	97.87%	94.68%	95.74%	100.35%	104.26%	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