[MAGNUM] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -45.56%
YoY- -70.61%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 157,554 151,900 147,892 143,388 137,748 136,932 120,586 19.53%
PBT 101,850 29,588 -92,181 77,693 112,396 143,452 102,577 -0.47%
Tax -30 9,044 -48,622 -44,634 -51,674 -51,456 -2,907 -95.27%
NP 101,820 38,632 -140,803 33,058 60,722 91,996 99,670 1.43%
-
NP to SH 101,432 38,632 -140,803 33,058 60,722 91,996 99,670 1.17%
-
Tax Rate 0.03% -30.57% - 57.45% 45.97% 35.87% 2.83% -
Total Cost 55,734 113,268 288,695 110,329 77,026 44,936 20,916 92.31%
-
Net Worth 1,352,426 1,352,119 1,465,736 1,487,640 1,480,098 1,485,351 1,459,727 -4.96%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,352,426 1,352,119 1,465,736 1,487,640 1,480,098 1,485,351 1,459,727 -4.96%
NOSH 939,185 965,800 951,777 953,615 948,781 958,291 954,070 -1.04%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 64.63% 25.43% -95.21% 23.06% 44.08% 67.18% 82.65% -
ROE 7.50% 2.86% -9.61% 2.22% 4.10% 6.19% 6.83% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 16.78 15.73 15.54 15.04 14.52 14.29 12.64 20.81%
EPS 10.60 4.00 -14.80 3.47 6.40 9.60 10.40 1.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.40 1.54 1.56 1.56 1.55 1.53 -3.96%
Adjusted Per Share Value based on latest NOSH - 927,833
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.96 10.57 10.29 9.98 9.58 9.53 8.39 19.51%
EPS 7.06 2.69 -9.80 2.30 4.23 6.40 6.94 1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.941 0.9408 1.0199 1.0351 1.0299 1.0335 1.0157 -4.96%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.94 0.89 1.14 1.14 1.13 1.24 1.12 -
P/RPS 5.60 5.66 7.34 7.58 7.78 8.68 8.86 -26.37%
P/EPS 8.70 22.25 -7.71 32.88 17.66 12.92 10.72 -13.00%
EY 11.49 4.49 -12.98 3.04 5.66 7.74 9.33 14.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.74 0.73 0.72 0.80 0.73 -7.45%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 26/11/04 20/08/04 28/05/04 26/02/04 -
Price 0.95 0.81 0.94 1.13 1.04 1.10 1.53 -
P/RPS 5.66 5.15 6.05 7.52 7.16 7.70 12.11 -39.80%
P/EPS 8.80 20.25 -6.35 32.60 16.25 11.46 14.65 -28.83%
EY 11.37 4.94 -15.74 3.07 6.15 8.73 6.83 40.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.61 0.72 0.67 0.71 1.00 -24.21%

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