[MAGNUM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 16.48%
YoY- 224.79%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,551,029 797,068 3,206,046 2,422,806 1,616,441 824,827 451,627 127.79%
PBT 235,998 130,626 679,674 608,079 504,055 344,427 194,739 13.68%
Tax -139,213 -76,428 -107,940 -104,877 -75,190 -48,871 -25,835 207.67%
NP 96,785 54,198 571,734 503,202 428,865 295,556 168,904 -31.03%
-
NP to SH 98,929 48,041 384,840 338,970 291,014 172,889 159,921 -27.41%
-
Tax Rate 58.99% 58.51% 15.88% 17.25% 14.92% 14.19% 13.27% -
Total Cost 1,454,244 742,870 2,634,312 1,919,604 1,187,576 529,271 282,723 198.27%
-
Net Worth 1,898,113 1,892,815 1,833,033 1,699,624 1,650,669 1,576,059 1,401,054 22.45%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 46,983 - 105,017 47,742 47,707 47,759 - -
Div Payout % 47.49% - 27.29% 14.08% 16.39% 27.62% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,898,113 1,892,815 1,833,033 1,699,624 1,650,669 1,576,059 1,401,054 22.45%
NOSH 939,660 960,820 954,704 954,845 954,144 955,187 953,098 -0.94%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.24% 6.80% 17.83% 20.77% 26.53% 35.83% 37.40% -
ROE 5.21% 2.54% 20.99% 19.94% 17.63% 10.97% 11.41% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 165.06 82.96 335.82 253.74 169.41 86.35 47.39 129.95%
EPS 10.30 5.00 40.30 35.50 30.50 18.10 16.80 -27.85%
DPS 5.00 0.00 11.00 5.00 5.00 5.00 0.00 -
NAPS 2.02 1.97 1.92 1.78 1.73 1.65 1.47 23.62%
Adjusted Per Share Value based on latest NOSH - 959,120
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 107.92 55.46 223.08 168.58 112.47 57.39 31.42 127.81%
EPS 6.88 3.34 26.78 23.59 20.25 12.03 11.13 -27.45%
DPS 3.27 0.00 7.31 3.32 3.32 3.32 0.00 -
NAPS 1.3207 1.317 1.2754 1.1826 1.1485 1.0966 0.9749 22.45%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.75 0.93 1.16 1.83 2.22 2.32 1.32 -
P/RPS 0.45 1.12 0.35 0.72 1.31 2.69 2.79 -70.40%
P/EPS 7.12 18.60 2.88 5.15 7.28 12.82 7.87 -6.46%
EY 14.04 5.38 34.75 19.40 13.74 7.80 12.71 6.86%
DY 6.67 0.00 9.48 2.73 2.25 2.16 0.00 -
P/NAPS 0.37 0.47 0.60 1.03 1.28 1.41 0.90 -44.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 29/02/08 16/11/07 21/08/07 21/05/07 15/02/07 -
Price 0.70 0.91 1.03 2.58 1.73 2.52 2.69 -
P/RPS 0.42 1.10 0.31 1.02 1.02 2.92 5.68 -82.41%
P/EPS 6.65 18.20 2.56 7.27 5.67 13.92 16.03 -44.40%
EY 15.04 5.49 39.14 13.76 17.63 7.18 6.24 79.86%
DY 7.14 0.00 10.68 1.94 2.89 1.98 0.00 -
P/NAPS 0.35 0.46 0.54 1.45 1.00 1.53 1.83 -66.83%

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