[STAR] YoY TTM Result on 31-Mar-2004 [#1]

Stock

[STAR] STAR MEDIA GROUP BERHAD

Announcement Date

20-May-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Mar-2004 [#1]

Profit Trend

QoQ- 10.6%

YoY- 63.88%

Quarter Report

STAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	739,371	713,713	701,091	634,034	540,355	472,824	463,292	8.09%
YoY %	3.60%	1.80%	10.58%	17.34%	14.28%	2.06%	-	-
Horiz. %	159.59%	154.05%	151.33%	136.85%	116.63%	102.06%	100.00%	-
PBT	202,888	190,011	169,855	150,374	107,631	83,989	118,940	9.30%
YoY %	6.78%	11.87%	12.96%	39.71%	28.15%	-29.39%	-	-
Horiz. %	170.58%	159.75%	142.81%	126.43%	90.49%	70.61%	100.00%	-
Tax	-38,970	-35,890	-26,935	-17,469	-26,533	-16,081	-42,204	-1.31%
YoY %	-8.58%	-33.25%	-54.19%	34.16%	-65.00%	61.90%	-	-
Horiz. %	92.34%	85.04%	63.82%	41.39%	62.87%	38.10%	100.00%	-
NP	163,918	154,121	142,920	132,905	81,098	67,908	76,736	13.47%
YoY %	6.36%	7.84%	7.54%	63.88%	19.42%	-11.50%	-	-
Horiz. %	213.61%	200.85%	186.25%	173.20%	105.68%	88.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	163,918	154,121	142,920	132,905	81,098	67,908	76,736	13.47%
YoY %	6.36%	7.84%	7.54%	63.88%	19.42%	-11.50%	-	-
Horiz. %	213.61%	200.85%	186.25%	173.20%	105.68%	88.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.21%	18.89%	15.86%	11.62%	24.65%	19.15%	35.48%	-
YoY %	1.69%	19.10%	36.49%	-52.86%	28.72%	-46.03%	-	-
Horiz. %	54.14%	53.24%	44.70%	32.75%	69.48%	53.97%	100.00%	-
Total Cost	575,453	559,592	558,171	501,129	459,257	404,916	386,556	6.85%
YoY %	2.83%	0.25%	11.38%	9.12%	13.42%	4.75%	-	-
Horiz. %	148.87%	144.76%	144.40%	129.64%	118.81%	104.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,145,869	1,059,934	851,051	716,651	630,966	599,254	549,461	13.02%
YoY %	8.11%	24.54%	18.75%	13.58%	5.29%	9.06%	-	-
Horiz. %	208.54%	192.90%	154.89%	130.43%	114.83%	109.06%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	147,665	135,971	112,412	78,505	61,475	34,173	26,563	33.07%
YoY %	8.60%	20.96%	43.19%	27.70%	79.89%	28.65%	-	-
Horiz. %	555.90%	511.88%	423.19%	295.54%	231.43%	128.65%	100.00%	-
Div Payout %	90.08%	88.22%	78.65%	59.07%	75.80%	50.32%	34.62%	-
YoY %	2.11%	12.17%	33.15%	-22.07%	50.64%	45.35%	-	-
Horiz. %	260.20%	254.82%	227.18%	170.62%	218.95%	145.35%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	1,145,869	1,059,934	851,051	716,651	630,966	599,254	549,461	13.02%
YoY %	8.11%	24.54%	18.75%	13.58%	5.29%	9.06%	-	-
Horiz. %	208.54%	192.90%	154.89%	130.43%	114.83%	109.06%	100.00%	-
NOSH	739,270	358,086	326,073	317,102	310,820	304,190	151,785	30.17%
YoY %	106.45%	9.82%	2.83%	2.02%	2.18%	100.41%	-	-
Horiz. %	487.05%	235.92%	214.83%	208.92%	204.78%	200.41%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	22.17%	21.59%	20.39%	20.96%	15.01%	14.36%	16.56%	-
YoY %	2.69%	5.89%	-2.72%	39.64%	4.53%	-13.29%	-	-
Horiz. %	133.88%	130.37%	123.13%	126.57%	90.64%	86.71%	100.00%	-
ROE	14.31%	14.54%	16.79%	18.55%	12.85%	11.33%	13.97%	-
YoY %	-1.58%	-13.40%	-9.49%	44.36%	13.42%	-18.90%	-	-
Horiz. %	102.43%	104.08%	120.19%	132.78%	91.98%	81.10%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	100.01	199.31	215.01	199.95	173.85	155.44	305.23	-16.96%
YoY %	-49.82%	-7.30%	7.53%	15.01%	11.84%	-49.07%	-	-
Horiz. %	32.77%	65.30%	70.44%	65.51%	56.96%	50.93%	100.00%	-
EPS	22.17	43.04	43.83	41.91	26.09	22.32	50.56	-12.83%
YoY %	-48.49%	-1.80%	4.58%	60.64%	16.89%	-55.85%	-	-
Horiz. %	43.85%	85.13%	86.69%	82.89%	51.60%	44.15%	100.00%	-
DPS	20.00	37.97	34.47	25.00	20.00	11.23	17.50	2.24%
YoY %	-47.33%	10.15%	37.88%	25.00%	78.09%	-35.83%	-	-
Horiz. %	114.29%	216.97%	196.97%	142.86%	114.29%	64.17%	100.00%	-
NAPS	1.55	2.96	2.61	2.26	2.03	1.97	3.62	-13.17%
YoY %	-47.64%	13.41%	15.49%	11.33%	3.05%	-45.58%	-	-
Horiz. %	42.82%	81.77%	72.10%	62.43%	56.08%	54.42%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 317,102
RPS	100.11	96.64	94.93	85.85	73.16	64.02	62.73	8.09%
YoY %	3.59%	1.80%	10.58%	17.35%	14.28%	2.06%	-	-
Horiz. %	159.59%	154.06%	151.33%	136.86%	116.63%	102.06%	100.00%	-
EPS	22.19	20.87	19.35	18.00	10.98	9.19	10.39	13.47%
YoY %	6.32%	7.86%	7.50%	63.93%	19.48%	-11.55%	-	-
Horiz. %	213.57%	200.87%	186.24%	173.24%	105.68%	88.45%	100.00%	-
DPS	19.99	18.41	15.22	10.63	8.32	4.63	3.60	33.05%
YoY %	8.58%	20.96%	43.18%	27.76%	79.70%	28.61%	-	-
Horiz. %	555.28%	511.39%	422.78%	295.28%	231.11%	128.61%	100.00%	-
NAPS	1.5515	1.4351	1.1523	0.9703	0.8543	0.8114	0.744	13.02%
YoY %	8.11%	24.54%	18.76%	13.58%	5.29%	9.06%	-	-
Horiz. %	208.53%	192.89%	154.88%	130.42%	114.83%	109.06%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	3.24	7.15	6.80	6.40	5.95	6.85	9.40	-
P/RPS	3.24	3.59	3.16	3.20	3.42	4.41	3.08	0.84%
YoY %	-9.75%	13.61%	-1.25%	-6.43%	-22.45%	43.18%	-	-
Horiz. %	105.19%	116.56%	102.60%	103.90%	111.04%	143.18%	100.00%	-
P/EPS	14.61	16.61	15.51	15.27	22.80	30.68	18.59	-3.93%
YoY %	-12.04%	7.09%	1.57%	-33.03%	-25.68%	65.03%	-	-
Horiz. %	78.59%	89.35%	83.43%	82.14%	122.65%	165.03%	100.00%	-
EY	6.84	6.02	6.45	6.55	4.39	3.26	5.38	4.08%
YoY %	13.62%	-6.67%	-1.53%	49.20%	34.66%	-39.41%	-	-
Horiz. %	127.14%	111.90%	119.89%	121.75%	81.60%	60.59%	100.00%	-
DY	6.17	5.31	5.07	3.91	3.36	1.64	1.86	22.11%
YoY %	16.20%	4.73%	29.67%	16.37%	104.88%	-11.83%	-	-
Horiz. %	331.72%	285.48%	272.58%	210.22%	180.65%	88.17%	100.00%	-
P/NAPS	2.09	2.42	2.61	2.83	2.93	3.48	2.60	-3.57%
YoY %	-13.64%	-7.28%	-7.77%	-3.41%	-15.80%	33.85%	-	-
Horiz. %	80.38%	93.08%	100.38%	108.85%	112.69%	133.85%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	17/05/07	18/05/06	18/05/05	20/05/04	30/04/03	06/05/02	03/05/01	-
Price	3.62	7.00	6.95	6.40	6.10	6.80	8.75	-
P/RPS	3.62	3.51	3.23	3.20	3.51	4.37	2.87	3.94%
YoY %	3.13%	8.67%	0.94%	-8.83%	-19.68%	52.26%	-	-
Horiz. %	126.13%	122.30%	112.54%	111.50%	122.30%	152.26%	100.00%	-
P/EPS	16.33	16.26	15.86	15.27	23.38	30.46	17.31	-0.96%
YoY %	0.43%	2.52%	3.86%	-34.69%	-23.24%	75.97%	-	-
Horiz. %	94.34%	93.93%	91.62%	88.21%	135.07%	175.97%	100.00%	-
EY	6.13	6.15	6.31	6.55	4.28	3.28	5.78	0.98%
YoY %	-0.33%	-2.54%	-3.66%	53.04%	30.49%	-43.25%	-	-
Horiz. %	106.06%	106.40%	109.17%	113.32%	74.05%	56.75%	100.00%	-
DY	5.52	5.42	4.96	3.91	3.28	1.65	2.00	18.42%
YoY %	1.85%	9.27%	26.85%	19.21%	98.79%	-17.50%	-	-
Horiz. %	276.00%	271.00%	248.00%	195.50%	164.00%	82.50%	100.00%	-
P/NAPS	2.34	2.36	2.66	2.83	3.00	3.45	2.42	-0.55%
YoY %	-0.85%	-11.28%	-6.01%	-5.67%	-13.04%	42.56%	-	-
Horiz. %	96.69%	97.52%	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