[STAR] YoY TTM Result on 31-Mar-2002 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

06-May-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Mar-2002 [#1]

Profit Trend

QoQ- -0.53%

YoY- -11.5%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	701,091	634,034	540,355	472,824	463,292	354,245	14.62%
YoY %	10.58%	17.34%	14.28%	2.06%	30.78%	-	-
Horiz. %	197.91%	178.98%	152.54%	133.47%	130.78%	100.00%	-
PBT	169,855	150,374	107,631	83,989	118,940	103,327	10.44%
YoY %	12.96%	39.71%	28.15%	-29.39%	15.11%	-	-
Horiz. %	164.39%	145.53%	104.17%	81.28%	115.11%	100.00%	-
Tax	-26,935	-17,469	-26,533	-16,081	-42,204	-9,325	23.61%
YoY %	-54.19%	34.16%	-65.00%	61.90%	-352.59%	-	-
Horiz. %	288.85%	187.34%	284.54%	172.45%	452.59%	100.00%	-
NP	142,920	132,905	81,098	67,908	76,736	94,002	8.73%
YoY %	7.54%	63.88%	19.42%	-11.50%	-18.37%	-	-
Horiz. %	152.04%	141.39%	86.27%	72.24%	81.63%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	142,920	132,905	81,098	67,908	76,736	94,002	8.73%
YoY %	7.54%	63.88%	19.42%	-11.50%	-18.37%	-	-
Horiz. %	152.04%	141.39%	86.27%	72.24%	81.63%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	15.86%	11.62%	24.65%	19.15%	35.48%	9.02%	-
YoY %	36.49%	-52.86%	28.72%	-46.03%	293.35%	-	-
Horiz. %	175.83%	128.82%	273.28%	212.31%	393.35%	100.00%	-
Total Cost	558,171	501,129	459,257	404,916	386,556	260,243	16.47%
YoY %	11.38%	9.12%	13.42%	4.75%	48.54%	-	-
Horiz. %	214.48%	192.56%	176.47%	155.59%	148.54%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	851,051	716,651	630,966	599,254	549,461	532,765	9.81%
YoY %	18.75%	13.58%	5.29%	9.06%	3.13%	-	-
Horiz. %	159.74%	134.52%	118.43%	112.48%	103.13%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	112,412	78,505	61,475	34,173	26,563	22,773	37.59%
YoY %	43.19%	27.70%	79.89%	28.65%	16.64%	-	-
Horiz. %	493.62%	344.73%	269.95%	150.06%	116.64%	100.00%	-
Div Payout %	78.65%	59.07%	75.80%	50.32%	34.62%	24.23%	-
YoY %	33.15%	-22.07%	50.64%	45.35%	42.88%	-	-
Horiz. %	324.60%	243.79%	312.84%	207.68%	142.88%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	851,051	716,651	630,966	599,254	549,461	532,765	9.81%
YoY %	18.75%	13.58%	5.29%	9.06%	3.13%	-	-
Horiz. %	159.74%	134.52%	118.43%	112.48%	103.13%	100.00%	-
NOSH	326,073	317,102	310,820	304,190	151,785	151,784	16.51%
YoY %	2.83%	2.02%	2.18%	100.41%	0.00%	-	-
Horiz. %	214.83%	208.92%	204.78%	200.41%	100.00%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	20.39%	20.96%	15.01%	14.36%	16.56%	26.54%	-
YoY %	-2.72%	39.64%	4.53%	-13.29%	-37.60%	-	-
Horiz. %	76.83%	78.98%	56.56%	54.11%	62.40%	100.00%	-
ROE	16.79%	18.55%	12.85%	11.33%	13.97%	17.64%	-
YoY %	-9.49%	44.36%	13.42%	-18.90%	-20.80%	-	-
Horiz. %	95.18%	105.16%	72.85%	64.23%	79.20%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	215.01	199.95	173.85	155.44	305.23	233.39	-1.62%
YoY %	7.53%	15.01%	11.84%	-49.07%	30.78%	-	-
Horiz. %	92.12%	85.67%	74.49%	66.60%	130.78%	100.00%	-
EPS	43.83	41.91	26.09	22.32	50.56	61.93	-6.67%
YoY %	4.58%	60.64%	16.89%	-55.85%	-18.36%	-	-
Horiz. %	70.77%	67.67%	42.13%	36.04%	81.64%	100.00%	-
DPS	34.47	25.00	20.00	11.23	17.50	15.00	18.09%
YoY %	37.88%	25.00%	78.09%	-35.83%	16.67%	-	-
Horiz. %	229.80%	166.67%	133.33%	74.87%	116.67%	100.00%	-
NAPS	2.61	2.26	2.03	1.97	3.62	3.51	-5.75%
YoY %	15.49%	11.33%	3.05%	-45.58%	3.13%	-	-
Horiz. %	74.36%	64.39%	57.83%	56.13%	103.13%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 304,190
RPS	94.93	85.85	73.16	64.02	62.73	47.96	14.62%
YoY %	10.58%	17.35%	14.28%	2.06%	30.80%	-	-
Horiz. %	197.94%	179.00%	152.54%	133.49%	130.80%	100.00%	-
EPS	19.35	18.00	10.98	9.19	10.39	12.73	8.73%
YoY %	7.50%	63.93%	19.48%	-11.55%	-18.38%	-	-
Horiz. %	152.00%	141.40%	86.25%	72.19%	81.62%	100.00%	-
DPS	15.22	10.63	8.32	4.63	3.60	3.08	37.62%
YoY %	43.18%	27.76%	79.70%	28.61%	16.88%	-	-
Horiz. %	494.16%	345.13%	270.13%	150.32%	116.88%	100.00%	-
NAPS	1.1523	0.9703	0.8543	0.8114	0.744	0.7214	9.81%
YoY %	18.76%	13.58%	5.29%	9.06%	3.13%	-	-
Horiz. %	159.73%	134.50%	118.42%	112.48%	103.13%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	6.80	6.40	5.95	6.85	9.40	16.80	-
P/RPS	3.16	3.20	3.42	4.41	3.08	7.20	-15.17%
YoY %	-1.25%	-6.43%	-22.45%	43.18%	-57.22%	-	-
Horiz. %	43.89%	44.44%	47.50%	61.25%	42.78%	100.00%	-
P/EPS	15.51	15.27	22.80	30.68	18.59	27.13	-10.57%
YoY %	1.57%	-33.03%	-25.68%	65.03%	-31.48%	-	-
Horiz. %	57.17%	56.28%	84.04%	113.09%	68.52%	100.00%	-
EY	6.45	6.55	4.39	3.26	5.38	3.69	11.80%
YoY %	-1.53%	49.20%	34.66%	-39.41%	45.80%	-	-
Horiz. %	174.80%	177.51%	118.97%	88.35%	145.80%	100.00%	-
DY	5.07	3.91	3.36	1.64	1.86	0.89	41.59%
YoY %	29.67%	16.37%	104.88%	-11.83%	108.99%	-	-
Horiz. %	569.66%	439.33%	377.53%	184.27%	208.99%	100.00%	-
P/NAPS	2.61	2.83	2.93	3.48	2.60	4.79	-11.42%
YoY %	-7.77%	-3.41%	-15.80%	33.85%	-45.72%	-	-
Horiz. %	54.49%	59.08%	61.17%	72.65%	54.28%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	18/05/05	20/05/04	30/04/03	06/05/02	03/05/01	-	-
Price	6.95	6.40	6.10	6.80	8.75	0.00	-
P/RPS	3.23	3.20	3.51	4.37	2.87	0.00	-
YoY %	0.94%	-8.83%	-19.68%	52.26%	0.00%	-	-
Horiz. %	112.54%	111.50%	122.30%	152.26%	100.00%	-	-
P/EPS	15.86	15.27	23.38	30.46	17.31	0.00	-
YoY %	3.86%	-34.69%	-23.24%	75.97%	0.00%	-	-
Horiz. %	91.62%	88.21%	135.07%	175.97%	100.00%	-	-
EY	6.31	6.55	4.28	3.28	5.78	0.00	-
YoY %	-3.66%	53.04%	30.49%	-43.25%	0.00%	-	-
Horiz. %	109.17%	113.32%	74.05%	56.75%	100.00%	-	-
DY	4.96	3.91	3.28	1.65	2.00	0.00	-
YoY %	26.85%	19.21%	98.79%	-17.50%	0.00%	-	-
Horiz. %	248.00%	195.50%	164.00%	82.50%	100.00%	-	-
P/NAPS	2.66	2.83	3.00	3.45	2.42	0.00	-
YoY %	-6.01%	-5.67%	-13.04%	42.56%	0.00%	-	-
Horiz. %	109.92%	116.94%	123.97%	142.56%	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