[MAGNUM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -287.9%
YoY- 18.68%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 160,474 106,382 57,214 165,657 121,776 78,777 37,975 161.15%
PBT 112,817 77,591 36,366 -109,957 62,661 50,925 7,397 513.98%
Tax -5,685 -1,988 -1,024 -4,104 -1,118 -15 2,261 -
NP 107,132 75,603 35,342 -114,061 61,543 50,910 9,658 396.65%
-
NP to SH 104,367 74,034 34,227 -114,503 60,939 50,716 9,658 388.07%
-
Tax Rate 5.04% 2.56% 2.82% - 1.78% 0.03% -30.57% -
Total Cost 53,342 30,779 21,872 279,718 60,233 27,867 28,317 52.46%
-
Net Worth 1,340,493 1,300,340 1,293,020 1,262,608 1,380,649 1,352,426 1,352,119 -0.57%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,340,493 1,300,340 1,293,020 1,262,608 1,380,649 1,352,426 1,352,119 -0.57%
NOSH 957,495 949,153 950,750 956,521 952,171 939,185 965,800 -0.57%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 66.76% 71.07% 61.77% -68.85% 50.54% 64.63% 25.43% -
ROE 7.79% 5.69% 2.65% -9.07% 4.41% 3.75% 0.71% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.76 11.21 6.02 17.32 12.79 8.39 3.93 162.74%
EPS 10.90 7.80 3.60 -12.00 6.40 5.30 1.00 390.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.37 1.36 1.32 1.45 1.44 1.40 0.00%
Adjusted Per Share Value based on latest NOSH - 954,983
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.17 7.40 3.98 11.53 8.47 5.48 2.64 161.36%
EPS 7.26 5.15 2.38 -7.97 4.24 3.53 0.67 388.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9327 0.9048 0.8997 0.8785 0.9607 0.941 0.9408 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.86 0.86 0.85 0.77 0.95 0.94 0.89 -
P/RPS 5.13 7.67 14.12 4.45 7.43 11.21 22.63 -62.78%
P/EPS 7.89 11.03 23.61 -6.43 14.84 17.41 89.00 -80.08%
EY 12.67 9.07 4.24 -15.55 6.74 5.74 1.12 403.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.63 0.58 0.66 0.65 0.64 -3.14%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 29/08/06 13/06/06 28/02/06 24/11/05 25/08/05 26/05/05 -
Price 1.37 0.92 0.80 0.80 0.79 0.95 0.81 -
P/RPS 8.17 8.21 13.29 4.62 6.18 11.33 20.60 -45.98%
P/EPS 12.57 11.79 22.22 -6.68 12.34 17.59 81.00 -71.08%
EY 7.96 8.48 4.50 -14.96 8.10 5.68 1.23 246.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.67 0.59 0.61 0.54 0.66 0.58 41.81%

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