[STAR] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

26-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -78.23%

YoY- 6.46%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Cumulative Result
Revenue	1,067,668	766,322	522,280	228,026	1,061,700	764,791	526,327	60.03%
YoY %	39.32%	46.73%	129.04%	-78.52%	38.82%	45.31%	-	-
Horiz. %	202.85%	145.60%	99.23%	43.32%	201.72%	145.31%	100.00%	-
PBT	250,531	183,364	130,646	54,919	258,807	183,636	125,768	58.11%
YoY %	36.63%	40.35%	137.89%	-78.78%	40.93%	46.01%	-	-
Horiz. %	199.20%	145.80%	103.88%	43.67%	205.78%	146.01%	100.00%	-
Tax	-65,219	-49,741	-34,776	-16,869	-68,639	-50,089	-35,396	50.12%
YoY %	-31.12%	-43.03%	-106.15%	75.42%	-37.03%	-41.51%	-	-
Horiz. %	184.26%	140.53%	98.25%	47.66%	193.92%	141.51%	100.00%	-
NP	185,312	133,623	95,870	38,050	190,168	133,547	90,372	61.19%
YoY %	38.68%	39.38%	151.96%	-79.99%	42.40%	47.77%	-	-
Horiz. %	205.05%	147.86%	106.08%	42.10%	210.43%	147.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	186,665	136,230	95,524	40,270	184,941	130,887	87,909	64.97%
YoY %	37.02%	42.61%	137.21%	-78.23%	41.30%	48.89%	-	-
Horiz. %	212.34%	154.97%	108.66%	45.81%	210.38%	148.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.03%	27.13%	26.62%	30.72%	26.52%	27.28%	28.14%	-
YoY %	-4.05%	1.92%	-13.35%	15.84%	-2.79%	-3.06%	-	-
Horiz. %	92.50%	96.41%	94.60%	109.17%	94.24%	96.94%	100.00%	-
Total Cost	882,356	632,699	426,410	189,976	871,532	631,244	435,955	59.80%
YoY %	39.46%	48.38%	124.45%	-78.20%	38.07%	44.80%	-	-
Horiz. %	202.40%	145.13%	97.81%	43.58%	199.91%	144.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,063,281	1,018,956	1,040,872	982,735	1,011,857	1,255,688	1,270,617	-11.16%
YoY %	4.35%	-2.11%	5.92%	-2.88%	-19.42%	-1.17%	-	-
Horiz. %	83.68%	80.19%	81.92%	77.34%	79.64%	98.83%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	132,910	66,453	66,438	-	532,517	77,557	77,566	43.05%
YoY %	100.01%	0.02%	0.00%	-	586.61%	-0.01%	-	-
Horiz. %	171.35%	85.67%	85.65%	-	686.53%	99.99%	100.00%	-
Div Payout %	71.20%	48.78%	69.55%	-	287.94%	59.26%	88.24%	-
YoY %	45.96%	-29.86%	0.00%	-	385.89%	-32.84%	-	-
Horiz. %	80.69%	55.28%	78.82%	-	326.31%	67.16%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	1,063,281	1,018,956	1,040,872	982,735	1,011,857	1,255,688	1,270,617	-11.16%
YoY %	4.35%	-2.11%	5.92%	-2.88%	-19.42%	-1.17%	-	-
Horiz. %	83.68%	80.19%	81.92%	77.34%	79.64%	98.83%	100.00%	-
NOSH	738,390	738,373	738,207	738,899	738,582	738,639	738,731	-0.03%
YoY %	0.00%	0.02%	-0.09%	0.04%	-0.01%	-0.01%	-	-
Horiz. %	99.95%	99.95%	99.93%	100.02%	99.98%	99.99%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	17.36%	17.44%	18.36%	16.69%	17.91%	17.46%	17.17%	-
YoY %	-0.46%	-5.01%	10.01%	-6.81%	2.58%	1.69%	-	-
Horiz. %	101.11%	101.57%	106.93%	97.20%	104.31%	101.69%	100.00%	-
ROE	17.56%	13.37%	9.18%	4.10%	18.28%	10.42%	6.92%	-
YoY %	31.34%	45.64%	123.90%	-77.57%	75.43%	50.58%	-	-
Horiz. %	253.76%	193.21%	132.66%	59.25%	264.16%	150.58%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	144.59	103.79	70.75	30.86	143.75	103.54	71.25	60.08%
YoY %	39.31%	46.70%	129.26%	-78.53%	38.84%	45.32%	-	-
Horiz. %	202.93%	145.67%	99.30%	43.31%	201.75%	145.32%	100.00%	-
EPS	25.28	18.45	12.94	5.45	25.04	17.72	11.90	65.02%
YoY %	37.02%	42.58%	137.43%	-78.23%	41.31%	48.91%	-	-
Horiz. %	212.44%	155.04%	108.74%	45.80%	210.42%	148.91%	100.00%	-
DPS	18.00	9.00	9.00	0.00	72.10	10.50	10.50	43.09%
YoY %	100.00%	0.00%	0.00%	0.00%	586.67%	0.00%	-	-
Horiz. %	171.43%	85.71%	85.71%	0.00%	686.67%	100.00%	100.00%	-
NAPS	1.44	1.38	1.41	1.33	1.37	1.70	1.72	-11.14%
YoY %	4.35%	-2.13%	6.02%	-2.92%	-19.41%	-1.16%	-	-
Horiz. %	83.72%	80.23%	81.98%	77.33%	79.65%	98.84%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 738,899
RPS	144.56	103.76	70.72	30.87	143.75	103.55	71.26	60.04%
YoY %	39.32%	46.72%	129.09%	-78.53%	38.82%	45.31%	-	-
Horiz. %	202.86%	145.61%	99.24%	43.32%	201.73%	145.31%	100.00%	-
EPS	25.27	18.45	12.93	5.45	25.04	17.72	11.90	64.98%
YoY %	36.96%	42.69%	137.25%	-78.23%	41.31%	48.91%	-	-
Horiz. %	212.35%	155.04%	108.66%	45.80%	210.42%	148.91%	100.00%	-
DPS	18.00	9.00	9.00	0.00	72.10	10.50	10.50	43.09%
YoY %	100.00%	0.00%	0.00%	0.00%	586.67%	0.00%	-	-
Horiz. %	171.43%	85.71%	85.71%	0.00%	686.67%	100.00%	100.00%	-
NAPS	1.4397	1.3796	1.4093	1.3306	1.37	1.7002	1.7204	-11.16%
YoY %	4.36%	-2.11%	5.91%	-2.88%	-19.42%	-1.17%	-	-
Horiz. %	83.68%	80.19%	81.92%	77.34%	79.63%	98.83%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	3.15	3.15	3.40	3.50	3.31	3.60	3.45	-
P/RPS	2.18	3.04	4.81	11.34	2.30	3.48	4.84	-41.15%
YoY %	-28.29%	-36.80%	-57.58%	393.04%	-33.91%	-28.10%	-	-
Horiz. %	45.04%	62.81%	99.38%	234.30%	47.52%	71.90%	100.00%	-
P/EPS	12.46	17.07	26.28	64.22	13.22	20.32	28.99	-42.95%
YoY %	-27.01%	-35.05%	-59.08%	385.78%	-34.94%	-29.91%	-	-
Horiz. %	42.98%	58.88%	90.65%	221.52%	45.60%	70.09%	100.00%	-
EY	8.03	5.86	3.81	1.56	7.56	4.92	3.45	75.35%
YoY %	37.03%	53.81%	144.23%	-79.37%	53.66%	42.61%	-	-
Horiz. %	232.75%	169.86%	110.43%	45.22%	219.13%	142.61%	100.00%	-
DY	5.71	2.86	2.65	0.00	21.78	2.92	3.04	52.05%
YoY %	99.65%	7.92%	0.00%	0.00%	645.89%	-3.95%	-	-
Horiz. %	187.83%	94.08%	87.17%	0.00%	716.45%	96.05%	100.00%	-
P/NAPS	2.19	2.28	2.41	2.63	2.42	2.12	2.01	5.86%
YoY %	-3.95%	-5.39%	-8.37%	8.68%	14.15%	5.47%	-	-
Horiz. %	108.96%	113.43%	119.90%	130.85%	120.40%	105.47%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	27/02/12	23/11/11	18/08/11	26/05/11	23/02/11	11/11/10	17/08/10	-
Price	3.26	3.17	3.35	3.35	3.46	3.48	3.56	-
P/RPS	2.25	3.05	4.73	10.86	2.41	3.36	5.00	-41.19%
YoY %	-26.23%	-35.52%	-56.45%	350.62%	-28.27%	-32.80%	-	-
Horiz. %	45.00%	61.00%	94.60%	217.20%	48.20%	67.20%	100.00%	-
P/EPS	12.90	17.18	25.89	61.47	13.82	19.64	29.92	-42.84%
YoY %	-24.91%	-33.64%	-57.88%	344.79%	-29.63%	-34.36%	-	-
Horiz. %	43.11%	57.42%	86.53%	205.45%	46.19%	65.64%	100.00%	-
EY	7.75	5.82	3.86	1.63	7.24	5.09	3.34	74.99%
YoY %	33.16%	50.78%	136.81%	-77.49%	42.24%	52.40%	-	-
Horiz. %	232.04%	174.25%	115.57%	48.80%	216.77%	152.40%	100.00%	-
DY	5.52	2.84	2.69	0.00	20.84	3.02	2.95	51.67%
YoY %	94.37%	5.58%	0.00%	0.00%	590.07%	2.37%	-	-
Horiz. %	187.12%	96.27%	91.19%	0.00%	706.44%	102.37%	100.00%	-
P/NAPS	2.26	2.30	2.38	2.52	2.53	2.05	2.07	6.01%
YoY %	-1.74%	-3.36%	-5.56%	-0.40%	23.41%	-0.97%	-	-
Horiz. %	109.18%	111.11%	114.98%	121.74%	122.22%	99.03%	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