[MAGNUM] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 366.37%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 34,233 120,586 96,708 58,943 33,943 126,014 83,731 -44.88%
PBT 35,863 102,577 110,347 54,279 20,063 -50,955 69,634 -35.72%
Tax -12,864 -2,907 -25,998 -10,165 -10,604 -29,427 -26,706 -38.52%
NP 22,999 99,670 84,349 44,114 9,459 -80,382 42,928 -34.01%
-
NP to SH 22,999 99,670 84,349 44,114 9,459 -80,382 42,928 -34.01%
-
Tax Rate 35.87% 2.83% 23.56% 18.73% 52.85% - 38.35% -
Total Cost 11,234 20,916 12,359 14,829 24,484 206,396 40,803 -57.64%
-
Net Worth 1,485,351 1,459,727 1,447,352 1,409,730 1,352,636 1,335,722 1,669,422 -7.48%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,485,351 1,459,727 1,447,352 1,409,730 1,352,636 1,335,722 1,669,422 -7.48%
NOSH 958,291 954,070 958,511 959,000 945,900 940,650 953,955 0.30%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 67.18% 82.65% 87.22% 74.84% 27.87% -63.79% 51.27% -
ROE 1.55% 6.83% 5.83% 3.13% 0.70% -6.02% 2.57% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.57 12.64 10.09 6.15 3.59 13.40 8.78 -45.08%
EPS 2.40 10.40 8.80 4.60 1.00 -8.50 4.50 -34.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.53 1.51 1.47 1.43 1.42 1.75 -7.76%
Adjusted Per Share Value based on latest NOSH - 962,638
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.38 8.39 6.73 4.10 2.36 8.77 5.83 -44.93%
EPS 1.60 6.94 5.87 3.07 0.66 -5.59 2.99 -34.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0335 1.0157 1.0071 0.9809 0.9412 0.9294 1.1616 -7.48%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 1.24 1.12 1.21 1.28 1.16 0.00 0.00 -
P/RPS 34.71 8.86 11.99 20.83 32.33 0.00 0.00 -
P/EPS 51.67 10.72 13.75 27.83 116.00 0.00 0.00 -
EY 1.94 9.33 7.27 3.59 0.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.80 0.87 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 26/02/04 14/11/03 20/08/03 29/05/03 27/02/03 27/11/02 -
Price 1.10 1.53 1.22 1.31 1.22 1.23 0.00 -
P/RPS 30.79 12.11 12.09 21.31 34.00 9.18 0.00 -
P/EPS 45.83 14.65 13.86 28.48 122.00 -14.39 0.00 -
EY 2.18 6.83 7.21 3.51 0.82 -6.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.00 0.81 0.89 0.85 0.87 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