[STAR] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

25-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 48.75%

YoY- 5.01%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	619,450	416,482	204,728	805,865	593,219	382,656	184,575	123.66%
YoY %	48.73%	103.43%	-74.60%	35.85%	55.03%	107.32%	-	-
Horiz. %	335.61%	225.64%	110.92%	436.61%	321.40%	207.32%	100.00%	-
PBT	177,602	121,298	59,174	223,366	152,687	95,546	46,596	143.41%
YoY %	46.42%	104.99%	-73.51%	46.29%	59.80%	105.05%	-	-
Horiz. %	381.15%	260.32%	126.99%	479.37%	327.68%	205.05%	100.00%	-
Tax	-52,054	-34,802	-16,647	-54,485	-39,252	-24,909	-12,146	163.14%
YoY %	-49.57%	-109.06%	69.45%	-38.81%	-57.58%	-105.08%	-	-
Horiz. %	428.57%	286.53%	137.06%	448.58%	323.17%	205.08%	100.00%	-
NP	125,548	86,496	42,527	168,881	113,435	70,637	34,450	136.26%
YoY %	45.15%	103.39%	-74.82%	48.88%	60.59%	105.04%	-	-
Horiz. %	364.44%	251.08%	123.45%	490.22%	329.27%	205.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	125,576	86,484	42,521	169,165	113,721	70,933	34,450	136.29%
YoY %	45.20%	103.39%	-74.86%	48.75%	60.32%	105.90%	-	-
Horiz. %	364.52%	251.04%	123.43%	491.04%	330.10%	205.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.31%	28.69%	28.13%	24.39%	25.71%	26.07%	26.07%	-
YoY %	2.16%	1.99%	15.33%	-5.13%	-1.38%	0.00%	-	-
Horiz. %	112.43%	110.05%	107.90%	93.56%	98.62%	100.00%	100.00%	-
Total Cost	493,902	329,986	162,201	636,984	479,784	312,019	150,125	120.72%
YoY %	49.67%	103.44%	-74.54%	32.76%	53.77%	107.84%	-	-
Horiz. %	328.99%	219.81%	108.04%	424.30%	319.59%	207.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,211,439	1,248,146	1,195,903	1,218,874	1,166,747	1,182,216	1,145,869	3.76%
YoY %	-2.94%	4.37%	-1.88%	4.47%	-1.31%	3.17%	-	-
Horiz. %	105.72%	108.93%	104.37%	106.37%	101.82%	103.17%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	77,561	77,547	-	155,129	77,537	77,582	-	-
YoY %	0.02%	0.00%	-	100.07%	-0.06%	0.00%	-	-
Horiz. %	99.97%	99.95%	-	199.95%	99.94%	100.00%	-	-
Div Payout %	61.76%	89.67%	-	91.70%	68.18%	109.37%	-	-
YoY %	-31.13%	0.00%	-	34.50%	-37.66%	0.00%	-	-
Horiz. %	56.47%	81.99%	-	83.84%	62.34%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	1,211,439	1,248,146	1,195,903	1,218,874	1,166,747	1,182,216	1,145,869	3.76%
YoY %	-2.94%	4.37%	-1.88%	4.47%	-1.31%	3.17%	-	-
Horiz. %	105.72%	108.93%	104.37%	106.37%	101.82%	103.17%	100.00%	-
NOSH	738,682	738,548	738,211	738,711	738,448	738,885	739,270	-0.05%
YoY %	0.02%	0.05%	-0.07%	0.04%	-0.06%	-0.05%	-	-
Horiz. %	99.92%	99.90%	99.86%	99.92%	99.89%	99.95%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	20.27%	20.77%	20.77%	20.96%	19.12%	18.46%	18.66%	-
YoY %	-2.41%	0.00%	-0.91%	9.62%	3.58%	-1.07%	-	-
Horiz. %	108.63%	111.31%	111.31%	112.33%	102.47%	98.93%	100.00%	-
ROE	10.37%	6.93%	3.56%	13.88%	9.75%	6.00%	3.01%	-
YoY %	49.64%	94.66%	-74.35%	42.36%	62.50%	99.34%	-	-
Horiz. %	344.52%	230.23%	118.27%	461.13%	323.92%	199.34%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	83.86	56.39	27.73	109.09	80.33	51.79	24.97	123.76%
YoY %	48.71%	103.35%	-74.58%	35.80%	55.11%	107.41%	-	-
Horiz. %	335.84%	225.83%	111.05%	436.88%	321.71%	207.41%	100.00%	-
EPS	17.00	11.71	5.76	22.90	15.40	9.60	4.66	136.42%
YoY %	45.18%	103.30%	-74.85%	48.70%	60.42%	106.01%	-	-
Horiz. %	364.81%	251.29%	123.61%	491.42%	330.47%	206.01%	100.00%	-
DPS	10.50	10.50	0.00	21.00	10.50	10.50	0.00	-
YoY %	0.00%	0.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	200.00%	100.00%	100.00%	-	-
NAPS	1.64	1.69	1.62	1.65	1.58	1.60	1.55	3.82%
YoY %	-2.96%	4.32%	-1.82%	4.43%	-1.25%	3.23%	-	-
Horiz. %	105.81%	109.03%	104.52%	106.45%	101.94%	103.23%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 738,268
RPS	83.87	56.39	27.72	109.11	80.32	51.81	24.99	123.66%
YoY %	48.73%	103.43%	-74.59%	35.84%	55.03%	107.32%	-	-
Horiz. %	335.61%	225.65%	110.92%	436.61%	321.41%	207.32%	100.00%	-
EPS	17.00	11.71	5.76	22.90	15.40	9.60	4.66	136.42%
YoY %	45.18%	103.30%	-74.85%	48.70%	60.42%	106.01%	-	-
Horiz. %	364.81%	251.29%	123.61%	491.42%	330.47%	206.01%	100.00%	-
DPS	10.50	10.50	0.00	21.00	10.50	10.50	0.00	-
YoY %	0.00%	0.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	200.00%	100.00%	100.00%	-	-
NAPS	1.6403	1.69	1.6192	1.6503	1.5798	1.6007	1.5515	3.76%
YoY %	-2.94%	4.37%	-1.88%	4.46%	-1.31%	3.17%	-	-
Horiz. %	105.72%	108.93%	104.36%	106.37%	101.82%	103.17%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	3.24	3.50	3.42	3.44	3.38	3.46	3.24	-
P/RPS	3.86	6.21	12.33	3.15	4.21	6.68	12.98	-55.34%
YoY %	-37.84%	-49.64%	291.43%	-25.18%	-36.98%	-48.54%	-	-
Horiz. %	29.74%	47.84%	94.99%	24.27%	32.43%	51.46%	100.00%	-
P/EPS	19.06	29.89	59.37	15.02	21.95	36.04	69.53	-57.70%
YoY %	-36.23%	-49.65%	295.27%	-31.57%	-39.10%	-48.17%	-	-
Horiz. %	27.41%	42.99%	85.39%	21.60%	31.57%	51.83%	100.00%	-
EY	5.25	3.35	1.68	6.66	4.56	2.77	1.44	136.32%
YoY %	56.72%	99.40%	-74.77%	46.05%	64.62%	92.36%	-	-
Horiz. %	364.58%	232.64%	116.67%	462.50%	316.67%	192.36%	100.00%	-
DY	3.24	3.00	0.00	6.10	3.11	3.03	0.00	-
YoY %	8.00%	0.00%	0.00%	96.14%	2.64%	0.00%	-	-
Horiz. %	106.93%	99.01%	0.00%	201.32%	102.64%	100.00%	-	-
P/NAPS	1.98	2.07	2.11	2.08	2.14	2.16	2.09	-3.53%
YoY %	-4.35%	-1.90%	1.44%	-2.80%	-0.93%	3.35%	-	-
Horiz. %	94.74%	99.04%	100.96%	99.52%	102.39%	103.35%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	12/11/08	30/07/08	23/05/08	25/02/08	01/11/07	26/07/07	17/05/07	-
Price	3.12	3.32	3.48	3.48	3.38	3.48	3.62	-
P/RPS	3.72	5.89	12.55	3.19	4.21	6.72	14.50	-59.52%
YoY %	-36.84%	-53.07%	293.42%	-24.23%	-37.35%	-53.66%	-	-
Horiz. %	25.66%	40.62%	86.55%	22.00%	29.03%	46.34%	100.00%	-
P/EPS	18.35	28.35	60.42	15.20	21.95	36.25	77.68	-61.68%
YoY %	-35.27%	-53.08%	297.50%	-30.75%	-39.45%	-53.33%	-	-
Horiz. %	23.62%	36.50%	77.78%	19.57%	28.26%	46.67%	100.00%	-
EY	5.45	3.53	1.66	6.58	4.56	2.76	1.29	160.65%
YoY %	54.39%	112.65%	-74.77%	44.30%	65.22%	113.95%	-	-
Horiz. %	422.48%	273.64%	128.68%	510.08%	353.49%	213.95%	100.00%	-
DY	3.37	3.16	0.00	6.03	3.11	3.02	0.00	-
YoY %	6.65%	0.00%	0.00%	93.89%	2.98%	0.00%	-	-
Horiz. %	111.59%	104.64%	0.00%	199.67%	102.98%	100.00%	-	-
P/NAPS	1.90	1.96	2.15	2.11	2.14	2.18	2.34	-12.93%
YoY %	-3.06%	-8.84%	1.90%	-1.40%	-1.83%	-6.84%	-	-
Horiz. %	81.20%	83.76%	91.88%	90.17%	91.45%	93.16%	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