[STAR] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

17-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -78.61%

YoY- 8.95%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Cumulative Result
Revenue	805,865	593,219	382,656	184,575	723,564	539,230	354,805	72.53%
YoY %	35.85%	55.03%	107.32%	-74.49%	34.18%	51.98%	-	-
Horiz. %	227.13%	167.20%	107.85%	52.02%	203.93%	151.98%	100.00%	-
PBT	223,366	152,687	95,546	46,596	195,215	152,255	87,585	86.34%
YoY %	46.29%	59.80%	105.05%	-76.13%	28.22%	73.84%	-	-
Horiz. %	255.03%	174.33%	109.09%	53.20%	222.89%	173.84%	100.00%	-
Tax	-54,485	-39,252	-24,909	-12,146	-34,128	-31,915	-16,014	125.70%
YoY %	-38.81%	-57.58%	-105.08%	64.41%	-6.93%	-99.29%	-	-
Horiz. %	340.23%	245.11%	155.55%	75.85%	213.11%	199.29%	100.00%	-
NP	168,881	113,435	70,637	34,450	161,087	120,340	71,571	76.96%
YoY %	48.88%	60.59%	105.04%	-78.61%	33.86%	68.14%	-	-
Horiz. %	235.96%	158.49%	98.70%	48.13%	225.07%	168.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	169,165	113,721	70,933	34,450	161,087	120,340	71,571	77.16%
YoY %	48.75%	60.32%	105.90%	-78.61%	33.86%	68.14%	-	-
Horiz. %	236.36%	158.89%	99.11%	48.13%	225.07%	168.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.39%	25.71%	26.07%	26.07%	17.48%	20.96%	18.28%	-
YoY %	-5.13%	-1.38%	0.00%	49.14%	-16.60%	14.66%	-	-
Horiz. %	133.42%	140.65%	142.61%	142.61%	95.62%	114.66%	100.00%	-
Total Cost	636,984	479,784	312,019	150,125	562,477	418,890	283,234	71.40%
YoY %	32.76%	53.77%	107.84%	-73.31%	34.28%	47.90%	-	-
Horiz. %	224.90%	169.39%	110.16%	53.00%	198.59%	147.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,218,874	1,166,747	1,182,216	1,145,869	1,166,976	1,122,877	2,267,522	-33.81%
YoY %	4.47%	-1.31%	3.17%	-1.81%	3.93%	-50.48%	-	-
Horiz. %	53.75%	51.45%	52.14%	50.53%	51.46%	49.52%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	155,129	77,537	77,582	-	147,718	73,873	73,860	63.78%
YoY %	100.07%	-0.06%	0.00%	-	99.96%	0.02%	-	-
Horiz. %	210.03%	104.98%	105.04%	-	200.00%	100.02%	100.00%	-
Div Payout %	91.70%	68.18%	109.37%	-	91.70%	61.39%	103.20%	-
YoY %	34.50%	-37.66%	0.00%	-	49.37%	-40.51%	-	-
Horiz. %	88.86%	66.07%	105.98%	-	88.86%	59.49%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	1,218,874	1,166,747	1,182,216	1,145,869	1,166,976	1,122,877	2,267,522	-33.81%
YoY %	4.47%	-1.31%	3.17%	-1.81%	3.93%	-50.48%	-	-
Horiz. %	53.75%	51.45%	52.14%	50.53%	51.46%	49.52%	100.00%	-
NOSH	738,711	738,448	738,885	739,270	738,592	738,735	738,606	0.00%
YoY %	0.04%	-0.06%	-0.05%	0.09%	-0.02%	0.02%	-	-
Horiz. %	100.01%	99.98%	100.04%	100.09%	100.00%	100.02%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	20.96%	19.12%	18.46%	18.66%	22.26%	22.32%	20.17%	-
YoY %	9.62%	3.58%	-1.07%	-16.17%	-0.27%	10.66%	-	-
Horiz. %	103.92%	94.79%	91.52%	92.51%	110.36%	110.66%	100.00%	-
ROE	13.88%	9.75%	6.00%	3.01%	13.80%	10.72%	3.16%	-
YoY %	42.36%	62.50%	99.34%	-78.19%	28.73%	239.24%	-	-
Horiz. %	439.24%	308.54%	189.87%	95.25%	436.71%	339.24%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	109.09	80.33	51.79	24.97	97.97	72.99	48.04	72.50%
YoY %	35.80%	55.11%	107.41%	-74.51%	34.22%	51.94%	-	-
Horiz. %	227.08%	167.21%	107.81%	51.98%	203.93%	151.94%	100.00%	-
EPS	22.90	15.40	9.60	4.66	21.81	16.29	9.69	77.14%
YoY %	48.70%	60.42%	106.01%	-78.63%	33.89%	68.11%	-	-
Horiz. %	236.33%	158.93%	99.07%	48.09%	225.08%	168.11%	100.00%	-
DPS	21.00	10.50	10.50	0.00	20.00	10.00	10.00	63.76%
YoY %	100.00%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	210.00%	105.00%	105.00%	0.00%	200.00%	100.00%	100.00%	-
NAPS	1.65	1.58	1.60	1.55	1.58	1.52	3.07	-33.82%
YoY %	4.43%	-1.25%	3.23%	-1.90%	3.95%	-50.49%	-	-
Horiz. %	53.75%	51.47%	52.12%	50.49%	51.47%	49.51%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 739,270
RPS	109.11	80.32	51.81	24.99	97.97	73.01	48.04	72.52%
YoY %	35.84%	55.03%	107.32%	-74.49%	34.19%	51.98%	-	-
Horiz. %	227.12%	167.19%	107.85%	52.02%	203.93%	151.98%	100.00%	-
EPS	22.90	15.40	9.60	4.66	21.81	16.29	9.69	77.14%
YoY %	48.70%	60.42%	106.01%	-78.63%	33.89%	68.11%	-	-
Horiz. %	236.33%	158.93%	99.07%	48.09%	225.08%	168.11%	100.00%	-
DPS	21.00	10.50	10.50	0.00	20.00	10.00	10.00	63.76%
YoY %	100.00%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	210.00%	105.00%	105.00%	0.00%	200.00%	100.00%	100.00%	-
NAPS	1.6503	1.5798	1.6007	1.5515	1.5801	1.5204	3.0702	-33.81%
YoY %	4.46%	-1.31%	3.17%	-1.81%	3.93%	-50.48%	-	-
Horiz. %	53.75%	51.46%	52.14%	50.53%	51.47%	49.52%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	3.44	3.38	3.46	3.24	3.04	3.32	3.50	-
P/RPS	3.15	4.21	6.68	12.98	3.10	4.55	7.29	-42.75%
YoY %	-25.18%	-36.98%	-48.54%	318.71%	-31.87%	-37.59%	-	-
Horiz. %	43.21%	57.75%	91.63%	178.05%	42.52%	62.41%	100.00%	-
P/EPS	15.02	21.95	36.04	69.53	13.94	20.38	36.12	-44.19%
YoY %	-31.57%	-39.10%	-48.17%	398.78%	-31.60%	-43.58%	-	-
Horiz. %	41.58%	60.77%	99.78%	192.50%	38.59%	56.42%	100.00%	-
EY	6.66	4.56	2.77	1.44	7.17	4.91	2.77	79.18%
YoY %	46.05%	64.62%	92.36%	-79.92%	46.03%	77.26%	-	-
Horiz. %	240.43%	164.62%	100.00%	51.99%	258.84%	177.26%	100.00%	-
DY	6.10	3.11	3.03	0.00	6.58	3.01	2.86	65.46%
YoY %	96.14%	2.64%	0.00%	0.00%	118.60%	5.24%	-	-
Horiz. %	213.29%	108.74%	105.94%	0.00%	230.07%	105.24%	100.00%	-
P/NAPS	2.08	2.14	2.16	2.09	1.92	2.18	1.14	49.15%
YoY %	-2.80%	-0.93%	3.35%	8.85%	-11.93%	91.23%	-	-
Horiz. %	182.46%	187.72%	189.47%	183.33%	168.42%	191.23%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	25/02/08	01/11/07	26/07/07	17/05/07	13/02/07	30/10/06	27/07/06	-
Price	3.48	3.38	3.48	3.62	3.22	3.36	3.38	-
P/RPS	3.19	4.21	6.72	14.50	3.29	4.60	7.04	-40.92%
YoY %	-24.23%	-37.35%	-53.66%	340.73%	-28.48%	-34.66%	-	-
Horiz. %	45.31%	59.80%	95.45%	205.97%	46.73%	65.34%	100.00%	-
P/EPS	15.20	21.95	36.25	77.68	14.76	20.63	34.88	-42.43%
YoY %	-30.75%	-39.45%	-53.33%	426.29%	-28.45%	-40.85%	-	-
Horiz. %	43.58%	62.93%	103.93%	222.71%	42.32%	59.15%	100.00%	-
EY	6.58	4.56	2.76	1.29	6.77	4.85	2.87	73.60%
YoY %	44.30%	65.22%	113.95%	-80.95%	39.59%	68.99%	-	-
Horiz. %	229.27%	158.89%	96.17%	44.95%	235.89%	168.99%	100.00%	-
DY	6.03	3.11	3.02	0.00	6.21	2.98	2.96	60.49%
YoY %	93.89%	2.98%	0.00%	0.00%	108.39%	0.68%	-	-
Horiz. %	203.72%	105.07%	102.03%	0.00%	209.80%	100.68%	100.00%	-
P/NAPS	2.11	2.14	2.18	2.34	2.04	2.21	1.10	54.19%
YoY %	-1.40%	-1.83%	-6.84%	14.71%	-7.69%	100.91%	-	-
Horiz. %	191.82%	194.55%	198.18%	212.73%	185.45%	200.91%	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