[STAR] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

18-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 137.21%

YoY- 8.66%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Cumulative Result
Revenue	229,976	1,067,668	766,322	522,280	228,026	1,061,700	764,791	-55.08%
YoY %	-78.46%	39.32%	46.73%	129.04%	-78.52%	38.82%	-	-
Horiz. %	30.07%	139.60%	100.20%	68.29%	29.82%	138.82%	100.00%	-
PBT	44,791	250,531	183,364	130,646	54,919	258,807	183,636	-60.92%
YoY %	-82.12%	36.63%	40.35%	137.89%	-78.78%	40.93%	-	-
Horiz. %	24.39%	136.43%	99.85%	71.14%	29.91%	140.93%	100.00%	-
Tax	-15,269	-65,219	-49,741	-34,776	-16,869	-68,639	-50,089	-54.67%
YoY %	76.59%	-31.12%	-43.03%	-106.15%	75.42%	-37.03%	-	-
Horiz. %	30.48%	130.21%	99.31%	69.43%	33.68%	137.03%	100.00%	-
NP	29,522	185,312	133,623	95,870	38,050	190,168	133,547	-63.40%
YoY %	-84.07%	38.68%	39.38%	151.96%	-79.99%	42.40%	-	-
Horiz. %	22.11%	138.76%	100.06%	71.79%	28.49%	142.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,454	186,665	136,230	95,524	40,270	184,941	130,887	-60.49%
YoY %	-82.61%	37.02%	42.61%	137.21%	-78.23%	41.30%	-	-
Horiz. %	24.80%	142.62%	104.08%	72.98%	30.77%	141.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.09%	26.03%	27.13%	26.62%	30.72%	26.52%	27.28%	-
YoY %	30.96%	-4.05%	1.92%	-13.35%	15.84%	-2.79%	-	-
Horiz. %	124.96%	95.42%	99.45%	97.58%	112.61%	97.21%	100.00%	-
Total Cost	200,454	882,356	632,699	426,410	189,976	871,532	631,244	-53.42%
YoY %	-77.28%	39.46%	48.38%	124.45%	-78.20%	38.07%	-	-
Horiz. %	31.76%	139.78%	100.23%	67.55%	30.10%	138.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,027,586	1,063,281	1,018,956	1,040,872	982,735	1,011,857	1,255,688	-12.49%
YoY %	-3.36%	4.35%	-2.11%	5.92%	-2.88%	-19.42%	-	-
Horiz. %	81.83%	84.68%	81.15%	82.89%	78.26%	80.58%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	-	132,910	66,453	66,438	-	532,517	77,557	-
YoY %	-	100.01%	0.02%	0.00%	-	586.61%	-	-
Horiz. %	-	171.37%	85.68%	85.66%	-	686.61%	100.00%	-
Div Payout %	-	71.20%	48.78%	69.55%	-	287.94%	59.26%	-
YoY %	-	45.96%	-29.86%	0.00%	-	385.89%	-	-
Horiz. %	-	120.15%	82.32%	117.36%	-	485.89%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	1,027,586	1,063,281	1,018,956	1,040,872	982,735	1,011,857	1,255,688	-12.49%
YoY %	-3.36%	4.35%	-2.11%	5.92%	-2.88%	-19.42%	-	-
Horiz. %	81.83%	84.68%	81.15%	82.89%	78.26%	80.58%	100.00%	-
NOSH	739,271	738,390	738,373	738,207	738,899	738,582	738,639	0.05%
YoY %	0.12%	0.00%	0.02%	-0.09%	0.04%	-0.01%	-	-
Horiz. %	100.09%	99.97%	99.96%	99.94%	100.04%	99.99%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	12.84%	17.36%	17.44%	18.36%	16.69%	17.91%	17.46%	-
YoY %	-26.04%	-0.46%	-5.01%	10.01%	-6.81%	2.58%	-	-
Horiz. %	73.54%	99.43%	99.89%	105.15%	95.59%	102.58%	100.00%	-
ROE	3.16%	17.56%	13.37%	9.18%	4.10%	18.28%	10.42%	-
YoY %	-82.00%	31.34%	45.64%	123.90%	-77.57%	75.43%	-	-
Horiz. %	30.33%	168.52%	128.31%	88.10%	39.35%	175.43%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	31.11	144.59	103.79	70.75	30.86	143.75	103.54	-55.10%
YoY %	-78.48%	39.31%	46.70%	129.26%	-78.53%	38.84%	-	-
Horiz. %	30.05%	139.65%	100.24%	68.33%	29.80%	138.84%	100.00%	-
EPS	4.39	25.28	18.45	12.94	5.45	25.04	17.72	-60.52%
YoY %	-82.63%	37.02%	42.58%	137.43%	-78.23%	41.31%	-	-
Horiz. %	24.77%	142.66%	104.12%	73.02%	30.76%	141.31%	100.00%	-
DPS	0.00	18.00	9.00	9.00	0.00	72.10	10.50	-
YoY %	0.00%	100.00%	0.00%	0.00%	0.00%	586.67%	-	-
Horiz. %	0.00%	171.43%	85.71%	85.71%	0.00%	686.67%	100.00%	-
NAPS	1.39	1.44	1.38	1.41	1.33	1.37	1.70	-12.54%
YoY %	-3.47%	4.35%	-2.13%	6.02%	-2.92%	-19.41%	-	-
Horiz. %	81.76%	84.71%	81.18%	82.94%	78.24%	80.59%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 738,689
RPS	31.14	144.56	103.76	70.72	30.87	143.75	103.55	-55.08%
YoY %	-78.46%	39.32%	46.72%	129.09%	-78.53%	38.82%	-	-
Horiz. %	30.07%	139.60%	100.20%	68.30%	29.81%	138.82%	100.00%	-
EPS	4.39	25.27	18.45	12.93	5.45	25.04	17.72	-60.52%
YoY %	-82.63%	36.96%	42.69%	137.25%	-78.23%	41.31%	-	-
Horiz. %	24.77%	142.61%	104.12%	72.97%	30.76%	141.31%	100.00%	-
DPS	0.00	18.00	9.00	9.00	0.00	72.10	10.50	-
YoY %	0.00%	100.00%	0.00%	0.00%	0.00%	586.67%	-	-
Horiz. %	0.00%	171.43%	85.71%	85.71%	0.00%	686.67%	100.00%	-
NAPS	1.3913	1.4397	1.3796	1.4093	1.3306	1.37	1.7002	-12.50%
YoY %	-3.36%	4.36%	-2.11%	5.91%	-2.88%	-19.42%	-	-
Horiz. %	81.83%	84.68%	81.14%	82.89%	78.26%	80.58%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	3.28	3.15	3.15	3.40	3.50	3.31	3.60	-
P/RPS	10.54	2.18	3.04	4.81	11.34	2.30	3.48	109.19%
YoY %	383.49%	-28.29%	-36.80%	-57.58%	393.04%	-33.91%	-	-
Horiz. %	302.87%	62.64%	87.36%	138.22%	325.86%	66.09%	100.00%	-
P/EPS	74.72	12.46	17.07	26.28	64.22	13.22	20.32	138.04%
YoY %	499.68%	-27.01%	-35.05%	-59.08%	385.78%	-34.94%	-	-
Horiz. %	367.72%	61.32%	84.01%	129.33%	316.04%	65.06%	100.00%	-
EY	1.34	8.03	5.86	3.81	1.56	7.56	4.92	-57.94%
YoY %	-83.31%	37.03%	53.81%	144.23%	-79.37%	53.66%	-	-
Horiz. %	27.24%	163.21%	119.11%	77.44%	31.71%	153.66%	100.00%	-
DY	0.00	5.71	2.86	2.65	0.00	21.78	2.92	-
YoY %	0.00%	99.65%	7.92%	0.00%	0.00%	645.89%	-	-
Horiz. %	0.00%	195.55%	97.95%	90.75%	0.00%	745.89%	100.00%	-
P/NAPS	2.36	2.19	2.28	2.41	2.63	2.42	2.12	7.40%
YoY %	7.76%	-3.95%	-5.39%	-8.37%	8.68%	14.15%	-	-
Horiz. %	111.32%	103.30%	107.55%	113.68%	124.06%	114.15%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	23/05/12	27/02/12	23/11/11	18/08/11	26/05/11	23/02/11	11/11/10	-
Price	3.22	3.26	3.17	3.35	3.35	3.46	3.48	-
P/RPS	10.35	2.25	3.05	4.73	10.86	2.41	3.36	111.56%
YoY %	360.00%	-26.23%	-35.52%	-56.45%	350.62%	-28.27%	-	-
Horiz. %	308.04%	66.96%	90.77%	140.77%	323.21%	71.73%	100.00%	-
P/EPS	73.35	12.90	17.18	25.89	61.47	13.82	19.64	140.52%
YoY %	468.60%	-24.91%	-33.64%	-57.88%	344.79%	-29.63%	-	-
Horiz. %	373.47%	65.68%	87.47%	131.82%	312.98%	70.37%	100.00%	-
EY	1.36	7.75	5.82	3.86	1.63	7.24	5.09	-58.48%
YoY %	-82.45%	33.16%	50.78%	136.81%	-77.49%	42.24%	-	-
Horiz. %	26.72%	152.26%	114.34%	75.83%	32.02%	142.24%	100.00%	-
DY	0.00	5.52	2.84	2.69	0.00	20.84	3.02	-
YoY %	0.00%	94.37%	5.58%	0.00%	0.00%	590.07%	-	-
Horiz. %	0.00%	182.78%	94.04%	89.07%	0.00%	690.07%	100.00%	-
P/NAPS	2.32	2.26	2.30	2.38	2.52	2.53	2.05	8.59%
YoY %	2.65%	-1.74%	-3.36%	-5.56%	-0.40%	23.41%	-	-
Horiz. %	113.17%	110.24%	112.20%	116.10%	122.93%	123.41%	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