[MAGNUM] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -240.92%
YoY- 18.68%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 213,965 212,764 228,856 165,657 162,368 157,554 151,900 25.63%
PBT 150,422 155,182 145,464 -109,957 83,548 101,850 29,588 195.37%
Tax -7,580 -3,976 -4,096 -4,104 -1,490 -30 9,044 -
NP 142,842 151,206 141,368 -114,061 82,057 101,820 38,632 138.92%
-
NP to SH 139,156 148,068 136,908 -114,503 81,252 101,432 38,632 134.79%
-
Tax Rate 5.04% 2.56% 2.82% - 1.78% 0.03% -30.57% -
Total Cost 71,122 61,558 87,488 279,718 80,310 55,734 113,268 -26.65%
-
Net Worth 1,340,493 1,300,340 1,293,020 1,262,608 1,380,649 1,352,426 1,352,119 -0.57%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,340,493 1,300,340 1,293,020 1,262,608 1,380,649 1,352,426 1,352,119 -0.57%
NOSH 957,495 949,153 950,750 956,521 952,171 939,185 965,800 -0.57%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 66.76% 71.07% 61.77% -68.85% 50.54% 64.63% 25.43% -
ROE 10.38% 11.39% 10.59% -9.07% 5.89% 7.50% 2.86% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 22.35 22.42 24.07 17.32 17.05 16.78 15.73 26.35%
EPS 14.53 15.60 14.40 -12.00 8.53 10.60 4.00 136.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.37 1.36 1.32 1.45 1.44 1.40 0.00%
Adjusted Per Share Value based on latest NOSH - 954,983
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.89 14.80 15.92 11.53 11.30 10.96 10.57 25.63%
EPS 9.68 10.30 9.53 -7.97 5.65 7.06 2.69 134.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9327 0.9048 0.8997 0.8785 0.9607 0.941 0.9408 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.86 0.86 0.85 0.77 0.95 0.94 0.89 -
P/RPS 3.85 3.84 3.53 4.45 5.57 5.60 5.66 -22.63%
P/EPS 5.92 5.51 5.90 -6.43 11.13 8.70 22.25 -58.59%
EY 16.90 18.14 16.94 -15.55 8.98 11.49 4.49 141.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.63 0.58 0.66 0.65 0.64 -3.14%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 29/08/06 13/06/06 28/02/06 24/11/05 25/08/05 26/05/05 -
Price 1.37 0.92 0.80 0.80 0.79 0.95 0.81 -
P/RPS 6.13 4.10 3.32 4.62 4.63 5.66 5.15 12.30%
P/EPS 9.43 5.90 5.56 -6.68 9.26 8.80 20.25 -39.89%
EY 10.61 16.96 18.00 -14.96 10.80 11.37 4.94 66.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.67 0.59 0.61 0.54 0.66 0.58 41.81%

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