[MAGNUM] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 68.32%
YoY- 293.08%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 797,068 3,206,046 2,422,806 1,616,441 824,827 451,627 160,474 190.82%
PBT 130,626 679,674 608,079 504,055 344,427 194,739 112,817 10.25%
Tax -76,428 -107,940 -104,877 -75,190 -48,871 -25,835 -5,685 464.49%
NP 54,198 571,734 503,202 428,865 295,556 168,904 107,132 -36.48%
-
NP to SH 48,041 384,840 338,970 291,014 172,889 159,921 104,367 -40.35%
-
Tax Rate 58.51% 15.88% 17.25% 14.92% 14.19% 13.27% 5.04% -
Total Cost 742,870 2,634,312 1,919,604 1,187,576 529,271 282,723 53,342 477.91%
-
Net Worth 1,892,815 1,833,033 1,699,624 1,650,669 1,576,059 1,401,054 1,340,493 25.83%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 105,017 47,742 47,707 47,759 - - -
Div Payout % - 27.29% 14.08% 16.39% 27.62% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,892,815 1,833,033 1,699,624 1,650,669 1,576,059 1,401,054 1,340,493 25.83%
NOSH 960,820 954,704 954,845 954,144 955,187 953,098 957,495 0.23%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.80% 17.83% 20.77% 26.53% 35.83% 37.40% 66.76% -
ROE 2.54% 20.99% 19.94% 17.63% 10.97% 11.41% 7.79% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 82.96 335.82 253.74 169.41 86.35 47.39 16.76 190.16%
EPS 5.00 40.30 35.50 30.50 18.10 16.80 10.90 -40.49%
DPS 0.00 11.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.97 1.92 1.78 1.73 1.65 1.47 1.40 25.54%
Adjusted Per Share Value based on latest NOSH - 952,620
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 55.46 223.08 168.58 112.47 57.39 31.42 11.17 190.75%
EPS 3.34 26.78 23.59 20.25 12.03 11.13 7.26 -40.37%
DPS 0.00 7.31 3.32 3.32 3.32 0.00 0.00 -
NAPS 1.317 1.2754 1.1826 1.1485 1.0966 0.9749 0.9327 25.83%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.93 1.16 1.83 2.22 2.32 1.32 0.86 -
P/RPS 1.12 0.35 0.72 1.31 2.69 2.79 5.13 -63.70%
P/EPS 18.60 2.88 5.15 7.28 12.82 7.87 7.89 77.03%
EY 5.38 34.75 19.40 13.74 7.80 12.71 12.67 -43.47%
DY 0.00 9.48 2.73 2.25 2.16 0.00 0.00 -
P/NAPS 0.47 0.60 1.03 1.28 1.41 0.90 0.61 -15.94%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 16/11/07 21/08/07 21/05/07 15/02/07 24/11/06 -
Price 0.91 1.03 2.58 1.73 2.52 2.69 1.37 -
P/RPS 1.10 0.31 1.02 1.02 2.92 5.68 8.17 -73.69%
P/EPS 18.20 2.56 7.27 5.67 13.92 16.03 12.57 27.95%
EY 5.49 39.14 13.76 17.63 7.18 6.24 7.96 -21.92%
DY 0.00 10.68 1.94 2.89 1.98 0.00 0.00 -
P/NAPS 0.46 0.54 1.45 1.00 1.53 1.83 0.98 -39.57%

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