[MAGNUM] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 91.21%
YoY- 96.49%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 68,874 34,233 120,586 96,708 58,943 33,943 126,014 -33.17%
PBT 56,198 35,863 102,577 110,347 54,279 20,063 -50,955 -
Tax -25,837 -12,864 -2,907 -25,998 -10,165 -10,604 -29,427 -8.31%
NP 30,361 22,999 99,670 84,349 44,114 9,459 -80,382 -
-
NP to SH 30,361 22,999 99,670 84,349 44,114 9,459 -80,382 -
-
Tax Rate 45.97% 35.87% 2.83% 23.56% 18.73% 52.85% - -
Total Cost 38,513 11,234 20,916 12,359 14,829 24,484 206,396 -67.37%
-
Net Worth 1,480,098 1,485,351 1,459,727 1,447,352 1,409,730 1,352,636 1,335,722 7.08%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,480,098 1,485,351 1,459,727 1,447,352 1,409,730 1,352,636 1,335,722 7.08%
NOSH 948,781 958,291 954,070 958,511 959,000 945,900 940,650 0.57%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 44.08% 67.18% 82.65% 87.22% 74.84% 27.87% -63.79% -
ROE 2.05% 1.55% 6.83% 5.83% 3.13% 0.70% -6.02% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.26 3.57 12.64 10.09 6.15 3.59 13.40 -33.56%
EPS 3.20 2.40 10.40 8.80 4.60 1.00 -8.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.55 1.53 1.51 1.47 1.43 1.42 6.47%
Adjusted Per Share Value based on latest NOSH - 957,976
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.79 2.38 8.39 6.73 4.10 2.36 8.77 -33.20%
EPS 2.11 1.60 6.94 5.87 3.07 0.66 -5.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0299 1.0335 1.0157 1.0071 0.9809 0.9412 0.9294 7.09%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 1.13 1.24 1.12 1.21 1.28 1.16 0.00 -
P/RPS 15.57 34.71 8.86 11.99 20.83 32.33 0.00 -
P/EPS 35.31 51.67 10.72 13.75 27.83 116.00 0.00 -
EY 2.83 1.94 9.33 7.27 3.59 0.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.73 0.80 0.87 0.81 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 28/05/04 26/02/04 14/11/03 20/08/03 29/05/03 27/02/03 -
Price 1.04 1.10 1.53 1.22 1.31 1.22 1.23 -
P/RPS 14.33 30.79 12.11 12.09 21.31 34.00 9.18 34.60%
P/EPS 32.50 45.83 14.65 13.86 28.48 122.00 -14.39 -
EY 3.08 2.18 6.83 7.21 3.51 0.82 -6.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 1.00 0.81 0.89 0.85 0.87 -15.99%

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