[MAGNUM] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 219.57%
YoY- 254.39%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 451,627 213,965 212,764 228,856 165,657 162,368 157,554 101.40%
PBT 194,739 150,422 155,182 145,464 -109,957 83,548 101,850 53.86%
Tax -25,835 -7,580 -3,976 -4,096 -4,104 -1,490 -30 8840.84%
NP 168,904 142,842 151,206 141,368 -114,061 82,057 101,820 40.00%
-
NP to SH 159,921 139,156 148,068 136,908 -114,503 81,252 101,432 35.35%
-
Tax Rate 13.27% 5.04% 2.56% 2.82% - 1.78% 0.03% -
Total Cost 282,723 71,122 61,558 87,488 279,718 80,310 55,734 194.35%
-
Net Worth 1,401,054 1,340,493 1,300,340 1,293,020 1,262,608 1,380,649 1,352,426 2.37%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,401,054 1,340,493 1,300,340 1,293,020 1,262,608 1,380,649 1,352,426 2.37%
NOSH 953,098 957,495 949,153 950,750 956,521 952,171 939,185 0.98%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 37.40% 66.76% 71.07% 61.77% -68.85% 50.54% 64.63% -
ROE 11.41% 10.38% 11.39% 10.59% -9.07% 5.89% 7.50% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 47.39 22.35 22.42 24.07 17.32 17.05 16.78 99.42%
EPS 16.80 14.53 15.60 14.40 -12.00 8.53 10.60 35.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.40 1.37 1.36 1.32 1.45 1.44 1.38%
Adjusted Per Share Value based on latest NOSH - 950,750
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.42 14.89 14.80 15.92 11.53 11.30 10.96 101.41%
EPS 11.13 9.68 10.30 9.53 -7.97 5.65 7.06 35.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9749 0.9327 0.9048 0.8997 0.8785 0.9607 0.941 2.38%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.32 0.86 0.86 0.85 0.77 0.95 0.94 -
P/RPS 2.79 3.85 3.84 3.53 4.45 5.57 5.60 -37.07%
P/EPS 7.87 5.92 5.51 5.90 -6.43 11.13 8.70 -6.44%
EY 12.71 16.90 18.14 16.94 -15.55 8.98 11.49 6.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.61 0.63 0.63 0.58 0.66 0.65 24.15%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 24/11/06 29/08/06 13/06/06 28/02/06 24/11/05 25/08/05 -
Price 2.69 1.37 0.92 0.80 0.80 0.79 0.95 -
P/RPS 5.68 6.13 4.10 3.32 4.62 4.63 5.66 0.23%
P/EPS 16.03 9.43 5.90 5.56 -6.68 9.26 8.80 48.99%
EY 6.24 10.61 16.96 18.00 -14.96 10.80 11.37 -32.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 0.98 0.67 0.59 0.61 0.54 0.66 96.99%

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