[STAR] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

26-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -47.41%

YoY- -57.05%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	973,921	879,173	831,138	725,384	831,040	825,933	832,964	10.95%
YoY %	10.78%	5.78%	14.58%	-12.71%	0.62%	-0.84%	-	-
Horiz. %	116.92%	105.55%	99.78%	87.08%	99.77%	99.16%	100.00%	-
PBT	197,155	159,057	145,480	101,812	201,463	236,802	242,596	-12.88%
YoY %	23.95%	9.33%	42.89%	-49.46%	-14.92%	-2.39%	-	-
Horiz. %	81.27%	65.56%	59.97%	41.97%	83.04%	97.61%	100.00%	-
Tax	-47,522	-44,088	-40,184	-31,444	-62,762	-69,405	-69,604	-22.40%
YoY %	-7.79%	-9.72%	-27.80%	49.90%	9.57%	0.29%	-	-
Horiz. %	68.27%	63.34%	57.73%	45.18%	90.17%	99.71%	100.00%	-
NP	149,633	114,969	105,296	70,368	138,701	167,397	172,992	-9.19%
YoY %	30.15%	9.19%	49.64%	-49.27%	-17.14%	-3.23%	-	-
Horiz. %	86.50%	66.46%	60.87%	40.68%	80.18%	96.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	144,711	111,650	102,250	73,056	138,905	167,434	172,968	-11.18%
YoY %	29.61%	9.19%	39.96%	-47.41%	-17.04%	-3.20%	-	-
Horiz. %	83.66%	64.55%	59.11%	42.24%	80.31%	96.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.10%	27.72%	27.62%	30.88%	31.15%	29.31%	28.69%	-
YoY %	-13.06%	0.36%	-10.56%	-0.87%	6.28%	2.16%	-	-
Horiz. %	84.00%	96.62%	96.27%	107.63%	108.57%	102.16%	100.00%	-
Total Cost	824,288	764,204	725,842	655,016	692,339	658,536	659,972	15.92%
YoY %	7.86%	5.29%	10.81%	-5.39%	5.13%	-0.22%	-	-
Horiz. %	124.90%	115.79%	109.98%	99.25%	104.90%	99.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,255,794	1,188,872	1,219,020	1,168,304	1,211,080	1,211,439	1,248,146	0.40%
YoY %	5.63%	-2.47%	4.34%	-3.53%	-0.03%	-2.94%	-	-
Horiz. %	100.61%	95.25%	97.67%	93.60%	97.03%	97.06%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	155,127	103,380	155,148	-	155,077	103,415	155,095	0.01%
YoY %	50.06%	-33.37%	0.00%	-	49.96%	-33.32%	-	-
Horiz. %	100.02%	66.66%	100.03%	-	99.99%	66.68%	100.00%	-
Div Payout %	107.20%	92.59%	151.73%	-	111.64%	61.76%	89.67%	-
YoY %	15.78%	-38.98%	0.00%	-	80.76%	-31.13%	-	-
Horiz. %	119.55%	103.26%	169.21%	-	124.50%	68.87%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,255,794	1,188,872	1,219,020	1,168,304	1,211,080	1,211,439	1,248,146	0.40%
YoY %	5.63%	-2.47%	4.34%	-3.53%	-0.03%	-2.94%	-	-
Horiz. %	100.61%	95.25%	97.67%	93.60%	97.03%	97.06%	100.00%	-
NOSH	738,702	738,430	738,800	739,433	738,463	738,682	738,548	0.01%
YoY %	0.04%	-0.05%	-0.09%	0.13%	-0.03%	0.02%	-	-
Horiz. %	100.02%	99.98%	100.03%	100.12%	99.99%	100.02%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	15.36%	13.08%	12.67%	9.70%	16.69%	20.27%	20.77%	-
YoY %	17.43%	3.24%	30.62%	-41.88%	-17.66%	-2.41%	-	-
Horiz. %	73.95%	62.98%	61.00%	46.70%	80.36%	97.59%	100.00%	-
ROE	11.52%	9.39%	8.39%	6.25%	11.47%	13.82%	13.86%	-
YoY %	22.68%	11.92%	34.24%	-45.51%	-17.00%	-0.29%	-	-
Horiz. %	83.12%	67.75%	60.53%	45.09%	82.76%	99.71%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	131.84	119.06	112.50	98.10	112.54	111.81	112.78	10.93%
YoY %	10.73%	5.83%	14.68%	-12.83%	0.65%	-0.86%	-	-
Horiz. %	116.90%	105.57%	99.75%	86.98%	99.79%	99.14%	100.00%	-
EPS	19.59	15.12	13.84	9.88	18.81	22.67	23.42	-11.19%
YoY %	29.56%	9.25%	40.08%	-47.47%	-17.03%	-3.20%	-	-
Horiz. %	83.65%	64.56%	59.09%	42.19%	80.32%	96.80%	100.00%	-
DPS	21.00	14.00	21.00	0.00	21.00	14.00	21.00	0.00%
YoY %	50.00%	-33.33%	0.00%	0.00%	50.00%	-33.33%	-	-
Horiz. %	100.00%	66.67%	100.00%	0.00%	100.00%	66.67%	100.00%	-
NAPS	1.70	1.61	1.65	1.58	1.64	1.64	1.69	0.39%
YoY %	5.59%	-2.42%	4.43%	-3.66%	0.00%	-2.96%	-	-
Horiz. %	100.59%	95.27%	97.63%	93.49%	97.04%	97.04%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 739,433
RPS	131.87	119.04	112.53	98.22	112.52	111.83	112.78	10.95%
YoY %	10.78%	5.79%	14.57%	-12.71%	0.62%	-0.84%	-	-
Horiz. %	116.93%	105.55%	99.78%	87.09%	99.77%	99.16%	100.00%	-
EPS	19.59	15.12	13.84	9.89	18.81	22.67	23.42	-11.19%
YoY %	29.56%	9.25%	39.94%	-47.42%	-17.03%	-3.20%	-	-
Horiz. %	83.65%	64.56%	59.09%	42.23%	80.32%	96.80%	100.00%	-
DPS	21.00	14.00	21.01	0.00	21.00	14.00	21.00	0.00%
YoY %	50.00%	-33.37%	0.00%	0.00%	50.00%	-33.33%	-	-
Horiz. %	100.00%	66.67%	100.05%	0.00%	100.00%	66.67%	100.00%	-
NAPS	1.7003	1.6097	1.6505	1.5819	1.6398	1.6403	1.69	0.40%
YoY %	5.63%	-2.47%	4.34%	-3.53%	-0.03%	-2.94%	-	-
Horiz. %	100.61%	95.25%	97.66%	93.60%	97.03%	97.06%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	3.18	3.23	3.10	3.28	3.24	3.24	3.50	-
P/RPS	2.41	2.71	2.76	3.34	2.88	2.90	3.10	-15.41%
YoY %	-11.07%	-1.81%	-17.37%	15.97%	-0.69%	-6.45%	-	-
Horiz. %	77.74%	87.42%	89.03%	107.74%	92.90%	93.55%	100.00%	-
P/EPS	16.23	21.36	22.40	33.20	17.22	14.29	14.94	5.66%
YoY %	-24.02%	-4.64%	-32.53%	92.80%	20.50%	-4.35%	-	-
Horiz. %	108.63%	142.97%	149.93%	222.22%	115.26%	95.65%	100.00%	-
EY	6.16	4.68	4.46	3.01	5.81	7.00	6.69	-5.33%
YoY %	31.62%	4.93%	48.17%	-48.19%	-17.00%	4.63%	-	-
Horiz. %	92.08%	69.96%	66.67%	44.99%	86.85%	104.63%	100.00%	-
DY	6.60	4.33	6.77	0.00	6.48	4.32	6.00	6.54%
YoY %	52.42%	-36.04%	0.00%	0.00%	50.00%	-28.00%	-	-
Horiz. %	110.00%	72.17%	112.83%	0.00%	108.00%	72.00%	100.00%	-
P/NAPS	1.87	2.01	1.88	2.08	1.98	1.98	2.07	-6.53%
YoY %	-6.97%	6.91%	-9.62%	5.05%	0.00%	-4.35%	-	-
Horiz. %	90.34%	97.10%	90.82%	100.48%	95.65%	95.65%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	11/02/10	05/11/09	30/07/09	26/05/09	25/02/09	12/11/08	30/07/08	-
Price	3.20	3.34	3.24	3.20	3.04	3.12	3.32	-
P/RPS	2.43	2.81	2.88	3.26	2.70	2.79	2.94	-11.89%
YoY %	-13.52%	-2.43%	-11.66%	20.74%	-3.23%	-5.10%	-	-
Horiz. %	82.65%	95.58%	97.96%	110.88%	91.84%	94.90%	100.00%	-
P/EPS	16.33	22.09	23.41	32.39	16.16	13.76	14.18	9.84%
YoY %	-26.08%	-5.64%	-27.72%	100.43%	17.44%	-2.96%	-	-
Horiz. %	115.16%	155.78%	165.09%	228.42%	113.96%	97.04%	100.00%	-
EY	6.12	4.53	4.27	3.09	6.19	7.26	7.05	-8.97%
YoY %	35.10%	6.09%	38.19%	-50.08%	-14.74%	2.98%	-	-
Horiz. %	86.81%	64.26%	60.57%	43.83%	87.80%	102.98%	100.00%	-
DY	6.56	4.19	6.48	0.00	6.91	4.49	6.33	2.40%
YoY %	56.56%	-35.34%	0.00%	0.00%	53.90%	-29.07%	-	-
Horiz. %	103.63%	66.19%	102.37%	0.00%	109.16%	70.93%	100.00%	-
P/NAPS	1.88	2.07	1.96	2.03	1.85	1.90	1.96	-2.73%
YoY %	-9.18%	5.61%	-3.45%	9.73%	-2.63%	-3.06%	-	-
Horiz. %	95.92%	105.61%	100.00%	103.57%	94.39%	96.94%	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