[MAGNUM] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 302.41%
YoY- 370.27%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 33,943 126,014 83,731 62,880 33,259 120,664 82,267 -44.60%
PBT 20,063 -50,955 69,634 64,211 21,800 -129,891 38,691 -35.48%
Tax -10,604 -29,427 -26,706 -20,650 -10,975 129,891 -25,611 -44.47%
NP 9,459 -80,382 42,928 43,561 10,825 0 13,080 -19.44%
-
NP to SH 9,459 -80,382 42,928 43,561 10,825 -158,139 13,080 -19.44%
-
Tax Rate 52.85% - 38.35% 32.16% 50.34% - 66.19% -
Total Cost 24,484 206,396 40,803 19,319 22,434 120,664 69,187 -50.00%
-
Net Worth 1,352,636 1,335,722 1,669,422 1,621,952 1,542,562 861,152 1,007,929 21.68%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,352,636 1,335,722 1,669,422 1,621,952 1,542,562 861,152 1,007,929 21.68%
NOSH 945,900 940,650 953,955 926,829 902,083 782,866 769,411 14.77%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 27.87% -63.79% 51.27% 69.28% 32.55% 0.00% 15.90% -
ROE 0.70% -6.02% 2.57% 2.69% 0.70% -18.36% 1.30% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 3.59 13.40 8.78 6.78 3.69 15.41 10.69 -51.71%
EPS 1.00 -8.50 4.50 4.70 1.20 -20.20 1.70 -29.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.75 1.75 1.71 1.10 1.31 6.02%
Adjusted Per Share Value based on latest NOSH - 935,314
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2.36 8.77 5.83 4.38 2.31 8.40 5.72 -44.60%
EPS 0.66 -5.59 2.99 3.03 0.75 -11.00 0.91 -19.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9412 0.9294 1.1616 1.1286 1.0733 0.5992 0.7013 21.69%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 32.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 116.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.86 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 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 27/11/02 28/08/02 31/05/02 28/02/02 28/11/01 -
Price 1.22 1.23 0.00 0.00 0.00 0.00 0.00 -
P/RPS 34.00 9.18 0.00 0.00 0.00 0.00 0.00 -
P/EPS 122.00 -14.39 0.00 0.00 0.00 0.00 0.00 -
EY 0.82 -6.95 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 0.85 0.87 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