[MAGNUM] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -42.57%
YoY- -76.25%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 383,881 1,673,153 1,145,803 660,098 609,544 2,705,685 2,074,753 -67.49%
PBT 12,645 143,998 100,080 52,801 77,533 343,207 263,242 -86.76%
Tax -5,306 -122,445 -37,808 -20,833 -21,469 -102,064 -77,340 -83.21%
NP 7,339 21,553 62,272 31,968 56,064 241,143 185,902 -88.38%
-
NP to SH 7,517 21,334 62,187 31,928 55,593 238,725 182,437 -88.04%
-
Tax Rate 41.96% 85.03% 37.78% 39.46% 27.69% 29.74% 29.38% -
Total Cost 376,542 1,651,600 1,083,531 628,130 553,480 2,464,542 1,888,851 -65.84%
-
Net Worth 2,371,345 2,368,363 2,433,697 2,433,253 2,490,171 2,475,941 2,447,482 -2.08%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 121,842 93,078 64,602 35,573 227,672 184,984 -
Div Payout % - 571.12% 149.67% 202.34% 63.99% 95.37% 101.40% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 2,371,345 2,368,363 2,433,697 2,433,253 2,490,171 2,475,941 2,447,482 -2.08%
NOSH 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 1.91% 1.29% 5.43% 4.84% 9.20% 8.91% 8.96% -
ROE 0.32% 0.90% 2.56% 1.31% 2.23% 9.64% 7.45% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 26.71 117.27 80.51 46.39 42.84 190.15 145.81 -67.71%
EPS 0.52 1.50 4.37 2.24 3.91 16.78 12.82 -88.17%
DPS 0.00 8.54 6.54 4.54 2.50 16.00 13.00 -
NAPS 1.65 1.66 1.71 1.71 1.75 1.74 1.72 -2.72%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 26.71 116.42 79.73 45.93 42.41 188.26 144.36 -67.49%
EPS 0.52 1.48 4.33 2.22 3.87 16.61 12.69 -88.09%
DPS 0.00 8.48 6.48 4.50 2.48 15.84 12.87 -
NAPS 1.65 1.6479 1.6934 1.6931 1.7327 1.7228 1.703 -2.08%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.20 2.28 2.10 2.20 1.90 2.57 2.83 -
P/RPS 8.24 1.94 2.61 4.74 4.44 1.35 1.94 162.04%
P/EPS 420.62 152.48 48.06 98.05 48.63 15.32 22.07 612.21%
EY 0.24 0.66 2.08 1.02 2.06 6.53 4.53 -85.86%
DY 0.00 3.75 3.11 2.06 1.32 6.23 4.59 -
P/NAPS 1.33 1.37 1.23 1.29 1.09 1.48 1.65 -13.37%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 19/05/21 25/02/21 26/11/20 26/08/20 22/05/20 26/02/20 19/11/19 -
Price 2.05 2.24 2.20 2.18 2.18 2.53 2.75 -
P/RPS 7.67 1.91 2.73 4.70 5.09 1.33 1.89 154.20%
P/EPS 391.94 149.80 50.35 97.16 55.80 15.08 21.45 592.51%
EY 0.26 0.67 1.99 1.03 1.79 6.63 4.66 -85.37%
DY 0.00 3.81 2.97 2.08 1.15 6.32 4.73 -
P/NAPS 1.24 1.35 1.29 1.27 1.25 1.45 1.60 -15.61%

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