[MAGNUM] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 101.21%
YoY- 370.27%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 135,772 126,014 111,641 125,760 133,036 120,664 109,689 15.29%
PBT 80,252 -50,955 92,845 128,422 87,200 -129,891 51,588 34.29%
Tax -42,416 -29,427 -35,608 -41,300 -43,900 129,891 -34,148 15.56%
NP 37,836 -80,382 57,237 87,122 43,300 0 17,440 67.66%
-
NP to SH 37,836 -80,382 57,237 87,122 43,300 -158,139 17,440 67.66%
-
Tax Rate 52.85% - 38.35% 32.16% 50.34% - 66.19% -
Total Cost 97,936 206,396 54,404 38,638 89,736 120,664 92,249 4.07%
-
Net Worth 1,352,636 1,335,722 1,669,422 1,621,952 1,542,562 861,152 1,007,929 21.68%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,352,636 1,335,722 1,669,422 1,621,952 1,542,562 861,152 1,007,929 21.68%
NOSH 945,900 940,650 953,955 926,829 902,083 782,866 769,411 14.77%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 27.87% -63.79% 51.27% 69.28% 32.55% 0.00% 15.90% -
ROE 2.80% -6.02% 3.43% 5.37% 2.81% -18.36% 1.73% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.35 13.40 11.70 13.57 14.75 15.41 14.26 0.42%
EPS 4.00 -8.50 6.00 9.40 4.80 -20.20 2.27 45.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.75 1.75 1.71 1.10 1.31 6.02%
Adjusted Per Share Value based on latest NOSH - 935,314
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 9.45 8.77 7.77 8.75 9.26 8.40 7.63 15.34%
EPS 2.63 -5.59 3.98 6.06 3.01 -11.00 1.21 67.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9412 0.9294 1.1616 1.1286 1.0733 0.5992 0.7013 21.69%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 8.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 29.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.45 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 27/11/02 28/08/02 31/05/02 28/02/02 28/11/01 -
Price 1.22 1.23 0.00 0.00 0.00 0.00 0.00 -
P/RPS 8.50 9.18 0.00 0.00 0.00 0.00 0.00 -
P/EPS 30.50 -14.39 0.00 0.00 0.00 0.00 0.00 -
EY 3.28 -6.95 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 0.00 0.00 0.00 0.00 0.00 -

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
Post a Comment