[MAGNUM] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -287.25%
YoY- 49.17%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 96,708 58,943 33,943 126,014 83,731 62,880 33,259 103.58%
PBT 110,347 54,279 20,063 -50,955 69,634 64,211 21,800 194.51%
Tax -25,998 -10,165 -10,604 -29,427 -26,706 -20,650 -10,975 77.60%
NP 84,349 44,114 9,459 -80,382 42,928 43,561 10,825 292.54%
-
NP to SH 84,349 44,114 9,459 -80,382 42,928 43,561 10,825 292.54%
-
Tax Rate 23.56% 18.73% 52.85% - 38.35% 32.16% 50.34% -
Total Cost 12,359 14,829 24,484 206,396 40,803 19,319 22,434 -32.77%
-
Net Worth 1,447,352 1,409,730 1,352,636 1,335,722 1,669,422 1,621,952 1,542,562 -4.15%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,447,352 1,409,730 1,352,636 1,335,722 1,669,422 1,621,952 1,542,562 -4.15%
NOSH 958,511 959,000 945,900 940,650 953,955 926,829 902,083 4.12%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 87.22% 74.84% 27.87% -63.79% 51.27% 69.28% 32.55% -
ROE 5.83% 3.13% 0.70% -6.02% 2.57% 2.69% 0.70% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.09 6.15 3.59 13.40 8.78 6.78 3.69 95.42%
EPS 8.80 4.60 1.00 -8.50 4.50 4.70 1.20 276.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.47 1.43 1.42 1.75 1.75 1.71 -7.95%
Adjusted Per Share Value based on latest NOSH - 937,936
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.73 4.10 2.36 8.77 5.83 4.38 2.31 103.85%
EPS 5.87 3.07 0.66 -5.59 2.99 3.03 0.75 293.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0071 0.9809 0.9412 0.9294 1.1616 1.1286 1.0733 -4.15%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 1.21 1.28 1.16 0.00 0.00 0.00 0.00 -
P/RPS 11.99 20.83 32.33 0.00 0.00 0.00 0.00 -
P/EPS 13.75 27.83 116.00 0.00 0.00 0.00 0.00 -
EY 7.27 3.59 0.86 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.87 0.81 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 20/08/03 29/05/03 27/02/03 27/11/02 28/08/02 31/05/02 -
Price 1.22 1.31 1.22 1.23 0.00 0.00 0.00 -
P/RPS 12.09 21.31 34.00 9.18 0.00 0.00 0.00 -
P/EPS 13.86 28.48 122.00 -14.39 0.00 0.00 0.00 -
EY 7.21 3.51 0.82 -6.95 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.89 0.85 0.87 0.00 0.00 0.00 -

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