[MAGNUM] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -667.89%
YoY- -241.27%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 121,776 78,777 37,975 147,892 107,541 68,874 34,233 132.84%
PBT 62,661 50,925 7,397 -92,181 58,270 56,198 35,863 45.01%
Tax -1,118 -15 2,261 -48,622 -33,476 -25,837 -12,864 -80.35%
NP 61,543 50,910 9,658 -140,803 24,794 30,361 22,999 92.62%
-
NP to SH 60,939 50,716 9,658 -140,803 24,794 30,361 22,999 91.36%
-
Tax Rate 1.78% 0.03% -30.57% - 57.45% 45.97% 35.87% -
Total Cost 60,233 27,867 28,317 288,695 82,747 38,513 11,234 206.02%
-
Net Worth 1,380,649 1,352,426 1,352,119 1,465,736 1,487,639 1,480,098 1,485,351 -4.75%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,380,649 1,352,426 1,352,119 1,465,736 1,487,639 1,480,098 1,485,351 -4.75%
NOSH 952,171 939,185 965,800 951,777 953,615 948,781 958,291 -0.42%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 50.54% 64.63% 25.43% -95.21% 23.06% 44.08% 67.18% -
ROE 4.41% 3.75% 0.71% -9.61% 1.67% 2.05% 1.55% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.79 8.39 3.93 15.54 11.28 7.26 3.57 133.95%
EPS 6.40 5.30 1.00 -14.80 2.60 3.20 2.40 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.40 1.54 1.56 1.56 1.55 -4.34%
Adjusted Per Share Value based on latest NOSH - 952,051
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.47 5.48 2.64 10.29 7.48 4.79 2.38 132.91%
EPS 4.24 3.53 0.67 -9.80 1.73 2.11 1.60 91.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9607 0.941 0.9408 1.0199 1.0351 1.0299 1.0335 -4.74%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.95 0.94 0.89 1.14 1.14 1.13 1.24 -
P/RPS 7.43 11.21 22.63 7.34 10.11 15.57 34.71 -64.18%
P/EPS 14.84 17.41 89.00 -7.71 43.85 35.31 51.67 -56.43%
EY 6.74 5.74 1.12 -12.98 2.28 2.83 1.94 129.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.64 0.74 0.73 0.72 0.80 -12.02%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 26/05/05 28/02/05 26/11/04 20/08/04 28/05/04 -
Price 0.79 0.95 0.81 0.94 1.13 1.04 1.10 -
P/RPS 6.18 11.33 20.60 6.05 10.02 14.33 30.79 -65.68%
P/EPS 12.34 17.59 81.00 -6.35 43.46 32.50 45.83 -58.26%
EY 8.10 5.68 1.23 -15.74 2.30 3.08 2.18 139.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.58 0.61 0.72 0.67 0.71 -16.66%

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