[MAGNUM] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -19.9%
YoY- 145.78%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 212,764 228,856 165,657 162,368 157,554 151,900 147,892 27.52%
PBT 155,182 145,464 -109,957 83,548 101,850 29,588 -92,181 -
Tax -3,976 -4,096 -4,104 -1,490 -30 9,044 -48,622 -81.24%
NP 151,206 141,368 -114,061 82,057 101,820 38,632 -140,803 -
-
NP to SH 148,068 136,908 -114,503 81,252 101,432 38,632 -140,803 -
-
Tax Rate 2.56% 2.82% - 1.78% 0.03% -30.57% - -
Total Cost 61,558 87,488 279,718 80,310 55,734 113,268 288,695 -64.40%
-
Net Worth 1,300,340 1,293,020 1,262,608 1,380,649 1,352,426 1,352,119 1,465,736 -7.69%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,300,340 1,293,020 1,262,608 1,380,649 1,352,426 1,352,119 1,465,736 -7.69%
NOSH 949,153 950,750 956,521 952,171 939,185 965,800 951,777 -0.18%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 71.07% 61.77% -68.85% 50.54% 64.63% 25.43% -95.21% -
ROE 11.39% 10.59% -9.07% 5.89% 7.50% 2.86% -9.61% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.42 24.07 17.32 17.05 16.78 15.73 15.54 27.76%
EPS 15.60 14.40 -12.00 8.53 10.60 4.00 -14.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.36 1.32 1.45 1.44 1.40 1.54 -7.52%
Adjusted Per Share Value based on latest NOSH - 929,363
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.80 15.92 11.53 11.30 10.96 10.57 10.29 27.50%
EPS 10.30 9.53 -7.97 5.65 7.06 2.69 -9.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9048 0.8997 0.8785 0.9607 0.941 0.9408 1.0199 -7.69%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.86 0.85 0.77 0.95 0.94 0.89 1.14 -
P/RPS 3.84 3.53 4.45 5.57 5.60 5.66 7.34 -35.15%
P/EPS 5.51 5.90 -6.43 11.13 8.70 22.25 -7.71 -
EY 18.14 16.94 -15.55 8.98 11.49 4.49 -12.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.58 0.66 0.65 0.64 0.74 -10.19%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 13/06/06 28/02/06 24/11/05 25/08/05 26/05/05 28/02/05 -
Price 0.92 0.80 0.80 0.79 0.95 0.81 0.94 -
P/RPS 4.10 3.32 4.62 4.63 5.66 5.15 6.05 -22.90%
P/EPS 5.90 5.56 -6.68 9.26 8.80 20.25 -6.35 -
EY 16.96 18.00 -14.96 10.80 11.37 4.94 -15.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.59 0.61 0.54 0.66 0.58 0.61 6.47%

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