[MAGNUM] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -6.02%
YoY- 71.26%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 3,232,882 3,299,308 451,627 213,965 212,764 228,856 165,657 628.81%
PBT 1,008,110 1,377,708 194,739 150,422 155,182 145,464 -109,957 -
Tax -150,380 -195,484 -25,835 -7,580 -3,976 -4,096 -4,104 1010.50%
NP 857,730 1,182,224 168,904 142,842 151,206 141,368 -114,061 -
-
NP to SH 582,028 691,556 159,921 139,156 148,068 136,908 -114,503 -
-
Tax Rate 14.92% 14.19% 13.27% 5.04% 2.56% 2.82% - -
Total Cost 2,375,152 2,117,084 282,723 71,122 61,558 87,488 279,718 317.84%
-
Net Worth 1,650,669 1,576,059 1,401,054 1,340,493 1,300,340 1,293,020 1,262,608 19.62%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 95,414 191,037 - - - - - -
Div Payout % 16.39% 27.62% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,650,669 1,576,059 1,401,054 1,340,493 1,300,340 1,293,020 1,262,608 19.62%
NOSH 954,144 955,187 953,098 957,495 949,153 950,750 956,521 -0.16%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 26.53% 35.83% 37.40% 66.76% 71.07% 61.77% -68.85% -
ROE 35.26% 43.88% 11.41% 10.38% 11.39% 10.59% -9.07% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 338.83 345.41 47.39 22.35 22.42 24.07 17.32 629.99%
EPS 61.00 72.40 16.80 14.53 15.60 14.40 -12.00 -
DPS 10.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.65 1.47 1.40 1.37 1.36 1.32 19.82%
Adjusted Per Share Value based on latest NOSH - 947,906
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 224.95 229.57 31.42 14.89 14.80 15.92 11.53 628.67%
EPS 40.50 48.12 11.13 9.68 10.30 9.53 -7.97 -
DPS 6.64 13.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1485 1.0966 0.9749 0.9327 0.9048 0.8997 0.8785 19.62%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.22 2.32 1.32 0.86 0.86 0.85 0.77 -
P/RPS 0.66 0.67 2.79 3.85 3.84 3.53 4.45 -72.07%
P/EPS 3.64 3.20 7.87 5.92 5.51 5.90 -6.43 -
EY 27.48 31.21 12.71 16.90 18.14 16.94 -15.55 -
DY 4.50 8.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.41 0.90 0.61 0.63 0.63 0.58 69.75%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 21/05/07 15/02/07 24/11/06 29/08/06 13/06/06 28/02/06 -
Price 1.73 2.52 2.69 1.37 0.92 0.80 0.80 -
P/RPS 0.51 0.73 5.68 6.13 4.10 3.32 4.62 -77.08%
P/EPS 2.84 3.48 16.03 9.43 5.90 5.56 -6.68 -
EY 35.26 28.73 6.24 10.61 16.96 18.00 -14.96 -
DY 5.78 7.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.53 1.83 0.98 0.67 0.59 0.61 39.15%

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