[MAGNUM] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 127.38%
YoY- 683.24%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 126,014 111,641 125,760 133,036 120,664 109,689 102,466 14.74%
PBT -50,955 92,845 128,422 87,200 -129,891 51,588 64,294 -
Tax -29,427 -35,608 -41,300 -43,900 129,891 -34,148 -45,768 -25.44%
NP -80,382 57,237 87,122 43,300 0 17,440 18,526 -
-
NP to SH -80,382 57,237 87,122 43,300 -158,139 17,440 18,526 -
-
Tax Rate - 38.35% 32.16% 50.34% - 66.19% 71.19% -
Total Cost 206,396 54,404 38,638 89,736 120,664 92,249 83,940 81.87%
-
Net Worth 1,335,722 1,669,422 1,621,952 1,542,562 861,152 1,007,929 1,111,559 12.99%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,335,722 1,669,422 1,621,952 1,542,562 861,152 1,007,929 1,111,559 12.99%
NOSH 940,650 953,955 926,829 902,083 782,866 769,411 771,916 14.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -63.79% 51.27% 69.28% 32.55% 0.00% 15.90% 18.08% -
ROE -6.02% 3.43% 5.37% 2.81% -18.36% 1.73% 1.67% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 13.40 11.70 13.57 14.75 15.41 14.26 13.27 0.65%
EPS -8.50 6.00 9.40 4.80 -20.20 2.27 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.75 1.75 1.71 1.10 1.31 1.44 -0.92%
Adjusted Per Share Value based on latest NOSH - 902,083
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 8.77 7.77 8.75 9.26 8.40 7.63 7.13 14.75%
EPS -5.59 3.98 6.06 3.01 -11.00 1.21 1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9294 1.1616 1.1286 1.0733 0.5992 0.7013 0.7734 12.99%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 27/11/02 28/08/02 31/05/02 28/02/02 28/11/01 30/08/01 -
Price 1.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 9.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -14.39 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -6.95 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.00 0.00 0.00 0.00 0.00 0.00 -

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