[MAGNUM] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -65.69%
YoY- -91.06%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 776,546 710,368 383,881 1,673,153 1,145,803 660,098 609,544 17.50%
PBT -3,990 27,113 12,645 143,998 100,080 52,801 77,533 -
Tax -17,168 -17,827 -5,306 -122,445 -37,808 -20,833 -21,469 -13.83%
NP -21,158 9,286 7,339 21,553 62,272 31,968 56,064 -
-
NP to SH -20,339 9,568 7,517 21,334 62,187 31,928 55,593 -
-
Tax Rate - 65.75% 41.96% 85.03% 37.78% 39.46% 27.69% -
Total Cost 797,704 701,082 376,542 1,651,600 1,083,531 628,130 553,480 27.56%
-
Net Worth 2,342,601 2,371,345 2,371,345 2,368,363 2,433,697 2,433,253 2,490,171 -3.98%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 121,842 93,078 64,602 35,573 -
Div Payout % - - - 571.12% 149.67% 202.34% 63.99% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,342,601 2,371,345 2,371,345 2,368,363 2,433,697 2,433,253 2,490,171 -3.98%
NOSH 1,437,179 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 -0.02%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -2.72% 1.31% 1.91% 1.29% 5.43% 4.84% 9.20% -
ROE -0.87% 0.40% 0.32% 0.90% 2.56% 1.31% 2.23% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 54.03 49.43 26.71 117.27 80.51 46.39 42.84 16.71%
EPS -1.42 0.66 0.52 1.50 4.37 2.24 3.91 -
DPS 0.00 0.00 0.00 8.54 6.54 4.54 2.50 -
NAPS 1.63 1.65 1.65 1.66 1.71 1.71 1.75 -4.62%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 54.03 49.43 26.71 116.42 79.73 45.93 42.41 17.50%
EPS -1.42 0.66 0.52 1.48 4.33 2.22 3.87 -
DPS 0.00 0.00 0.00 8.48 6.48 4.50 2.48 -
NAPS 1.63 1.65 1.65 1.6479 1.6934 1.6931 1.7327 -3.98%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.04 1.98 2.20 2.28 2.10 2.20 1.90 -
P/RPS 3.78 4.01 8.24 1.94 2.61 4.74 4.44 -10.16%
P/EPS -144.15 297.41 420.62 152.48 48.06 98.05 48.63 -
EY -0.69 0.34 0.24 0.66 2.08 1.02 2.06 -
DY 0.00 0.00 0.00 3.75 3.11 2.06 1.32 -
P/NAPS 1.25 1.20 1.33 1.37 1.23 1.29 1.09 9.55%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 19/05/21 25/02/21 26/11/20 26/08/20 22/05/20 -
Price 2.00 2.03 2.05 2.24 2.20 2.18 2.18 -
P/RPS 3.70 4.11 7.67 1.91 2.73 4.70 5.09 -19.13%
P/EPS -141.32 304.92 391.94 149.80 50.35 97.16 55.80 -
EY -0.71 0.33 0.26 0.67 1.99 1.03 1.79 -
DY 0.00 0.00 0.00 3.81 2.97 2.08 1.15 -
P/NAPS 1.23 1.23 1.24 1.35 1.29 1.27 1.25 -1.06%

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