[MAGNUM] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 162.56%
YoY- 67.04%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 228,856 165,657 162,368 157,554 151,900 147,892 143,388 36.61%
PBT 145,464 -109,957 83,548 101,850 29,588 -92,181 77,693 51.96%
Tax -4,096 -4,104 -1,490 -30 9,044 -48,622 -44,634 -79.68%
NP 141,368 -114,061 82,057 101,820 38,632 -140,803 33,058 163.69%
-
NP to SH 136,908 -114,503 81,252 101,432 38,632 -140,803 33,058 158.11%
-
Tax Rate 2.82% - 1.78% 0.03% -30.57% - 57.45% -
Total Cost 87,488 279,718 80,310 55,734 113,268 288,695 110,329 -14.34%
-
Net Worth 1,293,020 1,262,608 1,380,649 1,352,426 1,352,119 1,465,736 1,487,640 -8.93%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,293,020 1,262,608 1,380,649 1,352,426 1,352,119 1,465,736 1,487,640 -8.93%
NOSH 950,750 956,521 952,171 939,185 965,800 951,777 953,615 -0.20%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 61.77% -68.85% 50.54% 64.63% 25.43% -95.21% 23.06% -
ROE 10.59% -9.07% 5.89% 7.50% 2.86% -9.61% 2.22% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 24.07 17.32 17.05 16.78 15.73 15.54 15.04 36.86%
EPS 14.40 -12.00 8.53 10.60 4.00 -14.80 3.47 158.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.32 1.45 1.44 1.40 1.54 1.56 -8.74%
Adjusted Per Share Value based on latest NOSH - 954,837
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 15.92 11.53 11.30 10.96 10.57 10.29 9.98 36.56%
EPS 9.53 -7.97 5.65 7.06 2.69 -9.80 2.30 158.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8997 0.8785 0.9607 0.941 0.9408 1.0199 1.0351 -8.93%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.85 0.77 0.95 0.94 0.89 1.14 1.14 -
P/RPS 3.53 4.45 5.57 5.60 5.66 7.34 7.58 -39.94%
P/EPS 5.90 -6.43 11.13 8.70 22.25 -7.71 32.88 -68.21%
EY 16.94 -15.55 8.98 11.49 4.49 -12.98 3.04 214.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.66 0.65 0.64 0.74 0.73 -9.36%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 28/02/06 24/11/05 25/08/05 26/05/05 28/02/05 26/11/04 -
Price 0.80 0.80 0.79 0.95 0.81 0.94 1.13 -
P/RPS 3.32 4.62 4.63 5.66 5.15 6.05 7.52 -42.04%
P/EPS 5.56 -6.68 9.26 8.80 20.25 -6.35 32.60 -69.27%
EY 18.00 -14.96 10.80 11.37 4.94 -15.74 3.07 225.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.54 0.66 0.58 0.61 0.72 -12.44%

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