[MAGNUM] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 105.93%
YoY- -66.01%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 831,201 3,137,244 2,310,178 1,551,029 797,068 3,206,046 2,422,806 -50.96%
PBT 105,406 346,508 273,947 235,998 130,626 679,674 608,079 -68.87%
Tax -30,514 -63,588 -142,638 -139,213 -76,428 -107,940 -104,877 -56.05%
NP 74,892 282,920 131,309 96,785 54,198 571,734 503,202 -71.88%
-
NP to SH 45,024 158,618 138,846 98,929 48,041 384,840 338,970 -73.93%
-
Tax Rate 28.95% 18.35% 52.07% 58.99% 58.51% 15.88% 17.25% -
Total Cost 756,309 2,854,324 2,178,869 1,454,244 742,870 2,634,312 1,919,604 -46.22%
-
Net Worth 1,858,437 1,932,402 1,857,663 1,898,113 1,892,815 1,833,033 1,699,624 6.13%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 95,192 47,877 46,983 - 105,017 47,742 -
Div Payout % - 60.01% 34.48% 47.49% - 27.29% 14.08% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,858,437 1,932,402 1,857,663 1,898,113 1,892,815 1,833,033 1,699,624 6.13%
NOSH 957,957 951,922 957,558 939,660 960,820 954,704 954,845 0.21%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.01% 9.02% 5.68% 6.24% 6.80% 17.83% 20.77% -
ROE 2.42% 8.21% 7.47% 5.21% 2.54% 20.99% 19.94% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 86.77 329.57 241.26 165.06 82.96 335.82 253.74 -51.06%
EPS 4.70 16.70 14.50 10.30 5.00 40.30 35.50 -73.99%
DPS 0.00 10.00 5.00 5.00 0.00 11.00 5.00 -
NAPS 1.94 2.03 1.94 2.02 1.97 1.92 1.78 5.90%
Adjusted Per Share Value based on latest NOSH - 803,528
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 57.84 218.29 160.74 107.92 55.46 223.08 168.58 -50.95%
EPS 3.13 11.04 9.66 6.88 3.34 26.78 23.59 -73.95%
DPS 0.00 6.62 3.33 3.27 0.00 7.31 3.32 -
NAPS 1.2931 1.3446 1.2926 1.3207 1.317 1.2754 1.1826 6.13%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.56 0.54 0.64 0.75 0.93 1.16 1.83 -
P/RPS 0.65 0.16 0.27 0.45 1.12 0.35 0.72 -6.58%
P/EPS 11.91 3.24 4.41 7.12 18.60 2.88 5.15 74.78%
EY 8.39 30.86 22.66 14.04 5.38 34.75 19.40 -42.78%
DY 0.00 18.52 7.81 6.67 0.00 9.48 2.73 -
P/NAPS 0.29 0.27 0.33 0.37 0.47 0.60 1.03 -57.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 20/02/09 20/11/08 27/08/08 28/05/08 29/02/08 16/11/07 -
Price 0.71 0.52 0.52 0.70 0.91 1.03 2.58 -
P/RPS 0.82 0.16 0.22 0.42 1.10 0.31 1.02 -13.52%
P/EPS 15.11 3.12 3.59 6.65 18.20 2.56 7.27 62.78%
EY 6.62 32.04 27.88 15.04 5.49 39.14 13.76 -38.57%
DY 0.00 19.23 9.62 7.14 0.00 10.68 1.94 -
P/NAPS 0.37 0.26 0.27 0.35 0.46 0.54 1.45 -59.73%

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