[MAGNUM] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 13.53%
YoY- 140.64%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,310,178 1,551,029 797,068 3,206,046 2,422,806 1,616,441 824,827 98.32%
PBT 273,947 235,998 130,626 679,674 608,079 504,055 344,427 -14.11%
Tax -142,638 -139,213 -76,428 -107,940 -104,877 -75,190 -48,871 103.83%
NP 131,309 96,785 54,198 571,734 503,202 428,865 295,556 -41.68%
-
NP to SH 138,846 98,929 48,041 384,840 338,970 291,014 172,889 -13.56%
-
Tax Rate 52.07% 58.99% 58.51% 15.88% 17.25% 14.92% 14.19% -
Total Cost 2,178,869 1,454,244 742,870 2,634,312 1,919,604 1,187,576 529,271 156.20%
-
Net Worth 1,857,663 1,898,113 1,892,815 1,833,033 1,699,624 1,650,669 1,576,059 11.54%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 47,877 46,983 - 105,017 47,742 47,707 47,759 0.16%
Div Payout % 34.48% 47.49% - 27.29% 14.08% 16.39% 27.62% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,857,663 1,898,113 1,892,815 1,833,033 1,699,624 1,650,669 1,576,059 11.54%
NOSH 957,558 939,660 960,820 954,704 954,845 954,144 955,187 0.16%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.68% 6.24% 6.80% 17.83% 20.77% 26.53% 35.83% -
ROE 7.47% 5.21% 2.54% 20.99% 19.94% 17.63% 10.97% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 241.26 165.06 82.96 335.82 253.74 169.41 86.35 98.00%
EPS 14.50 10.30 5.00 40.30 35.50 30.50 18.10 -13.70%
DPS 5.00 5.00 0.00 11.00 5.00 5.00 5.00 0.00%
NAPS 1.94 2.02 1.97 1.92 1.78 1.73 1.65 11.36%
Adjusted Per Share Value based on latest NOSH - 953,394
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 160.74 107.92 55.46 223.08 168.58 112.47 57.39 98.32%
EPS 9.66 6.88 3.34 26.78 23.59 20.25 12.03 -13.57%
DPS 3.33 3.27 0.00 7.31 3.32 3.32 3.32 0.20%
NAPS 1.2926 1.3207 1.317 1.2754 1.1826 1.1485 1.0966 11.55%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.64 0.75 0.93 1.16 1.83 2.22 2.32 -
P/RPS 0.27 0.45 1.12 0.35 0.72 1.31 2.69 -78.31%
P/EPS 4.41 7.12 18.60 2.88 5.15 7.28 12.82 -50.80%
EY 22.66 14.04 5.38 34.75 19.40 13.74 7.80 103.20%
DY 7.81 6.67 0.00 9.48 2.73 2.25 2.16 135.02%
P/NAPS 0.33 0.37 0.47 0.60 1.03 1.28 1.41 -61.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 27/08/08 28/05/08 29/02/08 16/11/07 21/08/07 21/05/07 -
Price 0.52 0.70 0.91 1.03 2.58 1.73 2.52 -
P/RPS 0.22 0.42 1.10 0.31 1.02 1.02 2.92 -82.07%
P/EPS 3.59 6.65 18.20 2.56 7.27 5.67 13.92 -59.38%
EY 27.88 15.04 5.49 39.14 13.76 17.63 7.18 146.43%
DY 9.62 7.14 0.00 10.68 1.94 2.89 1.98 186.03%
P/NAPS 0.27 0.35 0.46 0.54 1.45 1.00 1.53 -68.43%

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