[STAR] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

21-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -54.48%

YoY- -37.67%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Annualized Quarter Result
Revenue	474,420	794,924	869,736	844,560	882,472	919,904	912,104	-10.31%
YoY %	-40.32%	-8.60%	2.98%	-4.30%	-4.07%	0.86%	-	-
Horiz. %	52.01%	87.15%	95.35%	92.59%	96.75%	100.86%	100.00%	-
PBT	25,732	89,512	150,400	86,604	139,964	179,164	219,676	-30.02%
YoY %	-71.25%	-40.48%	73.66%	-38.12%	-21.88%	-18.44%	-	-
Horiz. %	11.71%	40.75%	68.46%	39.42%	63.71%	81.56%	100.00%	-
Tax	11,344	-30,076	-54,720	-24,752	-48,612	-61,076	-67,476	-
YoY %	137.72%	45.04%	-121.07%	49.08%	20.41%	9.48%	-	-
Horiz. %	-16.81%	44.57%	81.10%	36.68%	72.04%	90.52%	100.00%	-
NP	37,076	59,436	95,680	61,852	91,352	118,088	152,200	-20.95%
YoY %	-37.62%	-37.88%	54.69%	-32.29%	-22.64%	-22.41%	-	-
Horiz. %	24.36%	39.05%	62.86%	40.64%	60.02%	77.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,584	61,956	106,188	65,036	104,340	129,816	161,080	-25.91%
YoY %	-57.09%	-41.65%	63.28%	-37.67%	-19.62%	-19.41%	-	-
Horiz. %	16.50%	38.46%	65.92%	40.37%	64.78%	80.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-44.09%	33.60%	36.38%	28.58%	34.73%	34.09%	30.72%	-
YoY %	-231.22%	-7.64%	27.29%	-17.71%	1.88%	10.97%	-	-
Horiz. %	-143.52%	109.38%	118.42%	93.03%	113.05%	110.97%	100.00%	-
Total Cost	437,344	735,488	774,056	782,708	791,120	801,816	759,904	-8.78%
YoY %	-40.54%	-4.98%	-1.11%	-1.06%	-1.33%	5.52%	-	-
Horiz. %	57.55%	96.79%	101.86%	103.00%	104.11%	105.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,070,744	1,084,230	1,106,125	1,115,958	1,101,038	1,027,586	982,735	1.43%
YoY %	-1.24%	-1.98%	-0.88%	1.36%	7.15%	4.56%	-	-
Horiz. %	108.96%	110.33%	112.56%	113.56%	112.04%	104.56%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	1,070,744	1,084,230	1,106,125	1,115,958	1,101,038	1,027,586	982,735	1.43%
YoY %	-1.24%	-1.98%	-0.88%	1.36%	7.15%	4.56%	-	-
Horiz. %	108.96%	110.33%	112.56%	113.56%	112.04%	104.56%	100.00%	-
NOSH	738,444	737,571	737,416	739,045	738,951	739,271	738,899	-0.01%
YoY %	0.12%	0.02%	-0.22%	0.01%	-0.04%	0.05%	-	-
Horiz. %	99.94%	99.82%	99.80%	100.02%	100.01%	100.05%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	7.82%	7.48%	11.00%	7.32%	10.35%	12.84%	16.69%	-
YoY %	4.55%	-32.00%	50.27%	-29.28%	-19.39%	-23.07%	-	-
Horiz. %	46.85%	44.82%	65.91%	43.86%	62.01%	76.93%	100.00%	-
ROE	2.48%	5.71%	9.60%	5.83%	9.48%	12.63%	16.39%	-
YoY %	-56.57%	-40.52%	64.67%	-38.50%	-24.94%	-22.94%	-	-
Horiz. %	15.13%	34.84%	58.57%	35.57%	57.84%	77.06%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	64.25	107.78	117.94	114.28	119.42	124.43	123.44	-10.30%
YoY %	-40.39%	-8.61%	3.20%	-4.30%	-4.03%	0.80%	-	-
Horiz. %	52.05%	87.31%	95.54%	92.58%	96.74%	100.80%	100.00%	-
EPS	3.60	8.40	14.40	8.80	14.12	17.56	21.80	-25.90%
YoY %	-57.14%	-41.67%	63.64%	-37.68%	-19.59%	-19.45%	-	-
Horiz. %	16.51%	38.53%	66.06%	40.37%	64.77%	80.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.45	1.47	1.50	1.51	1.49	1.39	1.33	1.44%
YoY %	-1.36%	-2.00%	-0.66%	1.34%	7.19%	4.51%	-	-
Horiz. %	109.02%	110.53%	112.78%	113.53%	112.03%	104.51%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 739,045
RPS	64.24	107.63	117.76	114.35	119.49	124.55	123.50	-10.31%
YoY %	-40.31%	-8.60%	2.98%	-4.30%	-4.06%	0.85%	-	-
Horiz. %	52.02%	87.15%	95.35%	92.59%	96.75%	100.85%	100.00%	-
EPS	3.60	8.39	14.38	8.81	14.13	17.58	21.81	-25.91%
YoY %	-57.09%	-41.66%	63.22%	-37.65%	-19.62%	-19.39%	-	-
Horiz. %	16.51%	38.47%	65.93%	40.39%	64.79%	80.61%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.4498	1.468	1.4977	1.511	1.4908	1.3913	1.3306	1.43%
YoY %	-1.24%	-1.98%	-0.88%	1.35%	7.15%	4.56%	-	-
Horiz. %	108.96%	110.33%	112.56%	113.56%	112.04%	104.56%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	2.41	2.40	2.45	2.37	2.54	3.28	3.50	-
P/RPS	3.75	2.23	2.08	2.07	2.13	2.64	2.84	4.73%
YoY %	68.16%	7.21%	0.48%	-2.82%	-19.32%	-7.04%	-	-
Horiz. %	132.04%	78.52%	73.24%	72.89%	75.00%	92.96%	100.00%	-
P/EPS	66.94	28.57	17.01	26.93	17.99	18.68	16.06	26.83%
YoY %	134.30%	67.96%	-36.84%	49.69%	-3.69%	16.31%	-	-
Horiz. %	416.81%	177.90%	105.92%	167.68%	112.02%	116.31%	100.00%	-
EY	1.49	3.50	5.88	3.71	5.56	5.35	6.23	-21.19%
YoY %	-57.43%	-40.48%	58.49%	-33.27%	3.93%	-14.13%	-	-
Horiz. %	23.92%	56.18%	94.38%	59.55%	89.25%	85.87%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.66	1.63	1.63	1.57	1.70	2.36	2.63	-7.37%
YoY %	1.84%	0.00%	3.82%	-7.65%	-27.97%	-10.27%	-	-
Horiz. %	63.12%	61.98%	61.98%	59.70%	64.64%	89.73%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	23/05/17	24/05/16	19/05/15	21/05/14	22/05/13	23/05/12	26/05/11	-
Price	2.48	2.39	2.41	2.59	2.61	3.22	3.35	-
P/RPS	3.86	2.22	2.04	2.27	2.19	2.59	2.71	6.06%
YoY %	73.87%	8.82%	-10.13%	3.65%	-15.44%	-4.43%	-	-
Horiz. %	142.44%	81.92%	75.28%	83.76%	80.81%	95.57%	100.00%	-
P/EPS	68.89	28.45	16.74	29.43	18.48	18.34	15.37	28.37%
YoY %	142.14%	69.95%	-43.12%	59.25%	0.76%	19.32%	-	-
Horiz. %	448.21%	185.10%	108.91%	191.48%	120.23%	119.32%	100.00%	-
EY	1.45	3.51	5.98	3.40	5.41	5.45	6.51	-22.12%
YoY %	-58.69%	-41.30%	75.88%	-37.15%	-0.73%	-16.28%	-	-
Horiz. %	22.27%	53.92%	91.86%	52.23%	83.10%	83.72%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.71	1.63	1.61	1.72	1.75	2.32	2.52	-6.25%
YoY %	4.91%	1.24%	-6.40%	-1.71%	-24.57%	-7.94%	-	-
Horiz. %	67.86%	64.68%	63.89%	68.25%	69.44%	92.06%	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