[MAGNUM] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 27.47%
YoY- 96.49%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 137,748 136,932 120,586 128,944 117,886 135,772 126,014 6.12%
PBT 112,396 143,452 102,577 147,129 108,558 80,252 -50,955 -
Tax -51,674 -51,456 -2,907 -34,664 -20,330 -42,416 -29,427 45.60%
NP 60,722 91,996 99,670 112,465 88,228 37,836 -80,382 -
-
NP to SH 60,722 91,996 99,670 112,465 88,228 37,836 -80,382 -
-
Tax Rate 45.97% 35.87% 2.83% 23.56% 18.73% 52.85% - -
Total Cost 77,026 44,936 20,916 16,478 29,658 97,936 206,396 -48.19%
-
Net Worth 1,480,098 1,485,351 1,459,727 1,447,352 1,409,730 1,352,636 1,335,722 7.08%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,480,098 1,485,351 1,459,727 1,447,352 1,409,730 1,352,636 1,335,722 7.08%
NOSH 948,781 958,291 954,070 958,511 959,000 945,900 940,650 0.57%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 44.08% 67.18% 82.65% 87.22% 74.84% 27.87% -63.79% -
ROE 4.10% 6.19% 6.83% 7.77% 6.26% 2.80% -6.02% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.52 14.29 12.64 13.45 12.29 14.35 13.40 5.50%
EPS 6.40 9.60 10.40 11.73 9.20 4.00 -8.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.55 1.53 1.51 1.47 1.43 1.42 6.47%
Adjusted Per Share Value based on latest NOSH - 957,976
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.58 9.53 8.39 8.97 8.20 9.45 8.77 6.07%
EPS 4.23 6.40 6.94 7.83 6.14 2.63 -5.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0299 1.0335 1.0157 1.0071 0.9809 0.9412 0.9294 7.09%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 1.13 1.24 1.12 1.21 1.28 1.16 0.00 -
P/RPS 7.78 8.68 8.86 8.99 10.41 8.08 0.00 -
P/EPS 17.66 12.92 10.72 10.31 13.91 29.00 0.00 -
EY 5.66 7.74 9.33 9.70 7.19 3.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.73 0.80 0.87 0.81 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 28/05/04 26/02/04 14/11/03 20/08/03 29/05/03 27/02/03 -
Price 1.04 1.10 1.53 1.22 1.31 1.22 1.23 -
P/RPS 7.16 7.70 12.11 9.07 10.66 8.50 9.18 -15.28%
P/EPS 16.25 11.46 14.65 10.40 14.24 30.50 -14.39 -
EY 6.15 8.73 6.83 9.62 7.02 3.28 -6.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 1.00 0.81 0.89 0.85 0.87 -15.99%

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