[STAR] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

18-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -79.66%

YoY- -4.09%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Cumulative Result
Revenue	723,564	539,230	354,805	168,768	713,607	534,971	353,079	61.12%
YoY %	34.18%	51.98%	110.23%	-76.35%	33.39%	51.52%	-	-
Horiz. %	204.93%	152.72%	100.49%	47.80%	202.11%	151.52%	100.00%	-
PBT	195,215	152,255	87,585	38,923	191,713	133,324	87,158	70.93%
YoY %	28.22%	73.84%	125.02%	-79.70%	43.79%	52.97%	-	-
Horiz. %	223.98%	174.69%	100.49%	44.66%	219.96%	152.97%	100.00%	-
Tax	-34,128	-31,915	-16,014	-7,304	-36,245	-24,437	-16,237	63.86%
YoY %	-6.93%	-99.29%	-119.25%	79.85%	-48.32%	-50.50%	-	-
Horiz. %	210.19%	196.56%	98.63%	44.98%	223.22%	150.50%	100.00%	-
NP	161,087	120,340	71,571	31,619	155,468	108,887	70,921	72.53%
YoY %	33.86%	68.14%	126.35%	-79.66%	42.78%	53.53%	-	-
Horiz. %	227.14%	169.68%	100.92%	44.58%	219.21%	153.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	161,087	120,340	71,571	31,619	155,468	108,887	70,921	72.53%
YoY %	33.86%	68.14%	126.35%	-79.66%	42.78%	53.53%	-	-
Horiz. %	227.14%	169.68%	100.92%	44.58%	219.21%	153.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.48%	20.96%	18.28%	18.77%	18.91%	18.33%	18.63%	-
YoY %	-16.60%	14.66%	-2.61%	-0.74%	3.16%	-1.61%	-	-
Horiz. %	93.83%	112.51%	98.12%	100.75%	101.50%	98.39%	100.00%	-
Total Cost	562,477	418,890	283,234	137,149	558,139	426,084	282,158	58.19%
YoY %	34.28%	47.90%	106.52%	-75.43%	30.99%	51.01%	-	-
Horiz. %	199.35%	148.46%	100.38%	48.61%	197.81%	151.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,166,976	1,122,877	2,267,522	1,059,934	1,025,523	960,668	907,629	18.18%
YoY %	3.93%	-50.48%	113.93%	3.36%	6.75%	5.84%	-	-
Horiz. %	128.57%	123.72%	249.83%	116.78%	112.99%	105.84%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	147,718	73,873	73,860	-	139,527	67,652	66,250	70.42%
YoY %	99.96%	0.02%	0.00%	-	106.24%	2.12%	-	-
Horiz. %	222.97%	111.51%	111.49%	-	210.61%	102.12%	100.00%	-
Div Payout %	91.70%	61.39%	103.20%	-	89.75%	62.13%	93.41%	-
YoY %	49.37%	-40.51%	0.00%	-	44.46%	-33.49%	-	-
Horiz. %	98.17%	65.72%	110.48%	-	96.08%	66.51%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	1,166,976	1,122,877	2,267,522	1,059,934	1,025,523	960,668	907,629	18.18%
YoY %	3.93%	-50.48%	113.93%	3.36%	6.75%	5.84%	-	-
Horiz. %	128.57%	123.72%	249.83%	116.78%	112.99%	105.84%	100.00%	-
NOSH	738,592	738,735	738,606	358,086	348,817	338,263	331,251	70.42%
YoY %	-0.02%	0.02%	106.26%	2.66%	3.12%	2.12%	-	-
Horiz. %	222.97%	223.01%	222.97%	108.10%	105.30%	102.12%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	22.26%	22.32%	20.17%	18.74%	21.79%	20.35%	20.09%	-
YoY %	-0.27%	10.66%	7.63%	-14.00%	7.08%	1.29%	-	-
Horiz. %	110.80%	111.10%	100.40%	93.28%	108.46%	101.29%	100.00%	-
ROE	13.80%	10.72%	3.16%	2.98%	15.16%	11.33%	7.81%	-
YoY %	28.73%	239.24%	6.04%	-80.34%	33.80%	45.07%	-	-
Horiz. %	176.70%	137.26%	40.46%	38.16%	194.11%	145.07%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	97.97	72.99	48.04	47.13	204.58	158.15	106.59	-5.45%
YoY %	34.22%	51.94%	1.93%	-76.96%	29.36%	48.37%	-	-
Horiz. %	91.91%	68.48%	45.07%	44.22%	191.93%	148.37%	100.00%	-
EPS	21.81	16.29	9.69	8.83	44.57	32.19	21.41	1.23%
YoY %	33.89%	68.11%	9.74%	-80.19%	38.46%	50.35%	-	-
Horiz. %	101.87%	76.09%	45.26%	41.24%	208.17%	150.35%	100.00%	-
DPS	20.00	10.00	10.00	0.00	40.00	20.00	20.00	0.00%
YoY %	100.00%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	100.00%	50.00%	50.00%	0.00%	200.00%	100.00%	100.00%	-
NAPS	1.58	1.52	3.07	2.96	2.94	2.84	2.74	-30.65%
YoY %	3.95%	-50.49%	3.72%	0.68%	3.52%	3.65%	-	-
Horiz. %	57.66%	55.47%	112.04%	108.03%	107.30%	103.65%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 358,086
RPS	97.97	73.01	48.04	22.85	96.62	72.43	47.81	61.11%
YoY %	34.19%	51.98%	110.24%	-76.35%	33.40%	51.50%	-	-
Horiz. %	204.92%	152.71%	100.48%	47.79%	202.09%	151.50%	100.00%	-
EPS	21.81	16.29	9.69	4.28	21.05	14.74	9.60	72.56%
YoY %	33.89%	68.11%	126.40%	-79.67%	42.81%	53.54%	-	-
Horiz. %	227.19%	169.69%	100.94%	44.58%	219.27%	153.54%	100.00%	-
DPS	20.00	10.00	10.00	0.00	18.89	9.16	8.97	70.42%
YoY %	100.00%	0.00%	0.00%	0.00%	106.22%	2.12%	-	-
Horiz. %	222.97%	111.48%	111.48%	0.00%	210.59%	102.12%	100.00%	-
NAPS	1.5801	1.5204	3.0702	1.4351	1.3885	1.3007	1.2289	18.18%
YoY %	3.93%	-50.48%	113.94%	3.36%	6.75%	5.84%	-	-
Horiz. %	128.58%	123.72%	249.83%	116.78%	112.99%	105.84%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	3.04	3.32	3.50	7.15	7.35	7.40	6.95	-
P/RPS	3.10	4.55	7.29	15.17	3.59	4.68	6.52	-38.99%
YoY %	-31.87%	-37.59%	-51.94%	322.56%	-23.29%	-28.22%	-	-
Horiz. %	47.55%	69.79%	111.81%	232.67%	55.06%	71.78%	100.00%	-
P/EPS	13.94	20.38	36.12	80.97	16.49	22.99	32.46	-42.99%
YoY %	-31.60%	-43.58%	-55.39%	391.02%	-28.27%	-29.17%	-	-
Horiz. %	42.95%	62.78%	111.28%	249.45%	50.80%	70.83%	100.00%	-
EY	7.17	4.91	2.77	1.23	6.06	4.35	3.08	75.37%
YoY %	46.03%	77.26%	125.20%	-79.70%	39.31%	41.23%	-	-
Horiz. %	232.79%	159.42%	89.94%	39.94%	196.75%	141.23%	100.00%	-
DY	6.58	3.01	2.86	0.00	5.44	2.70	2.88	73.20%
YoY %	118.60%	5.24%	0.00%	0.00%	101.48%	-6.25%	-	-
Horiz. %	228.47%	104.51%	99.31%	0.00%	188.89%	93.75%	100.00%	-
P/NAPS	1.92	2.18	1.14	2.42	2.50	2.61	2.54	-16.97%
YoY %	-11.93%	91.23%	-52.89%	-3.20%	-4.21%	2.76%	-	-
Horiz. %	75.59%	85.83%	44.88%	95.28%	98.43%	102.76%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	13/02/07	30/10/06	27/07/06	18/05/06	23/02/06	08/11/05	25/07/05	-
Price	3.22	3.36	3.38	7.00	7.15	7.20	7.30	-
P/RPS	3.29	4.60	7.04	14.85	3.49	4.55	6.85	-38.58%
YoY %	-28.48%	-34.66%	-52.59%	325.50%	-23.30%	-33.58%	-	-
Horiz. %	48.03%	67.15%	102.77%	216.79%	50.95%	66.42%	100.00%	-
P/EPS	14.76	20.63	34.88	79.28	16.04	22.37	34.10	-42.69%
YoY %	-28.45%	-40.85%	-56.00%	394.26%	-28.30%	-34.40%	-	-
Horiz. %	43.28%	60.50%	102.29%	232.49%	47.04%	65.60%	100.00%	-
EY	6.77	4.85	2.87	1.26	6.23	4.47	2.93	74.50%
YoY %	39.59%	68.99%	127.78%	-79.78%	39.37%	52.56%	-	-
Horiz. %	231.06%	165.53%	97.95%	43.00%	212.63%	152.56%	100.00%	-
DY	6.21	2.98	2.96	0.00	5.59	2.78	2.74	72.28%
YoY %	108.39%	0.68%	0.00%	0.00%	101.08%	1.46%	-	-
Horiz. %	226.64%	108.76%	108.03%	0.00%	204.01%	101.46%	100.00%	-
P/NAPS	2.04	2.21	1.10	2.36	2.43	2.54	2.66	-16.17%
YoY %	-7.69%	100.91%	-53.39%	-2.88%	-4.33%	-4.51%	-	-
Horiz. %	76.69%	83.08%	41.35%	88.72%	91.35%	95.49%	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