[STAR] YoY Cumulative 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- -88.62%

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
Cumulative Result
Revenue	118,605	198,731	217,434	211,140	220,618	229,976	228,026	-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	6,433	22,378	37,600	21,651	34,991	44,791	54,919	-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	2,836	-7,519	-13,680	-6,188	-12,153	-15,269	-16,869	-
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	9,269	14,859	23,920	15,463	22,838	29,522	38,050	-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	6,646	15,489	26,547	16,259	26,085	32,454	40,270	-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	109,336	183,872	193,514	195,677	197,780	200,454	189,976	-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	0.62%	1.43%	2.40%	1.46%	2.37%	3.16%	4.10%	-
YoY %	-56.64%	-40.42%	64.38%	-38.40%	-25.00%	-22.93%	-	-
Horiz. %	15.12%	34.88%	58.54%	35.61%	57.80%	77.07%	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	16.06	26.94	29.49	28.57	29.86	31.11	30.86	-10.30%
YoY %	-40.39%	-8.65%	3.22%	-4.32%	-4.02%	0.81%	-	-
Horiz. %	52.04%	87.30%	95.56%	92.58%	96.76%	100.81%	100.00%	-
EPS	0.90	2.10	3.60	2.20	3.53	4.39	5.45	-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	16.06	26.91	29.44	28.59	29.87	31.14	30.87	-10.30%
YoY %	-40.32%	-8.59%	2.97%	-4.29%	-4.08%	0.87%	-	-
Horiz. %	52.02%	87.17%	95.37%	92.61%	96.76%	100.87%	100.00%	-
EPS	0.90	2.10	3.59	2.20	3.53	4.39	5.45	-25.90%
YoY %	-57.14%	-41.50%	63.18%	-37.68%	-19.59%	-19.45%	-	-
Horiz. %	16.51%	38.53%	65.87%	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	1.4498	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	15.00	8.91	8.31	8.30	8.51	10.54	11.34	4.76%
YoY %	68.35%	7.22%	0.12%	-2.47%	-19.26%	-7.05%	-	-
Horiz. %	132.28%	78.57%	73.28%	73.19%	75.04%	92.95%	100.00%	-
P/EPS	267.78	114.29	68.06	107.73	71.95	74.72	64.22	26.84%
YoY %	134.30%	67.93%	-36.82%	49.73%	-3.71%	16.35%	-	-
Horiz. %	416.97%	177.97%	105.98%	167.75%	112.04%	116.35%	100.00%	-
EY	0.37	0.87	1.47	0.93	1.39	1.34	1.56	-21.30%
YoY %	-57.47%	-40.82%	58.06%	-33.09%	3.73%	-14.10%	-	-
Horiz. %	23.72%	55.77%	94.23%	59.62%	89.10%	85.90%	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	15.44	8.87	8.17	9.07	8.74	10.35	10.86	6.03%
YoY %	74.07%	8.57%	-9.92%	3.78%	-15.56%	-4.70%	-	-
Horiz. %	142.17%	81.68%	75.23%	83.52%	80.48%	95.30%	100.00%	-
P/EPS	275.56	113.81	66.94	117.73	73.94	73.35	61.47	28.37%
YoY %	142.12%	70.02%	-43.14%	59.22%	0.80%	19.33%	-	-
Horiz. %	448.28%	185.15%	108.90%	191.52%	120.29%	119.33%	100.00%	-
EY	0.36	0.88	1.49	0.85	1.35	1.36	1.63	-22.23%
YoY %	-59.09%	-40.94%	75.29%	-37.04%	-0.74%	-16.56%	-	-
Horiz. %	22.09%	53.99%	91.41%	52.15%	82.82%	83.44%	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