[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 111.77%
YoY- -12.62%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 120,586 96,708 58,943 33,943 126,014 83,731 62,880 54.17%
PBT 102,577 110,347 54,279 20,063 -50,955 69,634 64,211 36.53%
Tax -2,907 -25,998 -10,165 -10,604 -29,427 -26,706 -20,650 -72.84%
NP 99,670 84,349 44,114 9,459 -80,382 42,928 43,561 73.37%
-
NP to SH 99,670 84,349 44,114 9,459 -80,382 42,928 43,561 73.37%
-
Tax Rate 2.83% 23.56% 18.73% 52.85% - 38.35% 32.16% -
Total Cost 20,916 12,359 14,829 24,484 206,396 40,803 19,319 5.42%
-
Net Worth 1,459,727 1,447,352 1,409,730 1,352,636 1,335,722 1,669,422 1,621,952 -6.76%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,459,727 1,447,352 1,409,730 1,352,636 1,335,722 1,669,422 1,621,952 -6.76%
NOSH 954,070 958,511 959,000 945,900 940,650 953,955 926,829 1.94%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 82.65% 87.22% 74.84% 27.87% -63.79% 51.27% 69.28% -
ROE 6.83% 5.83% 3.13% 0.70% -6.02% 2.57% 2.69% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.64 10.09 6.15 3.59 13.40 8.78 6.78 51.30%
EPS 10.40 8.80 4.60 1.00 -8.50 4.50 4.70 69.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.51 1.47 1.43 1.42 1.75 1.75 -8.54%
Adjusted Per Share Value based on latest NOSH - 945,900
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.39 6.73 4.10 2.36 8.77 5.83 4.38 54.05%
EPS 6.94 5.87 3.07 0.66 -5.59 2.99 3.03 73.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0157 1.0071 0.9809 0.9412 0.9294 1.1616 1.1286 -6.76%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 1.12 1.21 1.28 1.16 0.00 0.00 0.00 -
P/RPS 8.86 11.99 20.83 32.33 0.00 0.00 0.00 -
P/EPS 10.72 13.75 27.83 116.00 0.00 0.00 0.00 -
EY 9.33 7.27 3.59 0.86 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.87 0.81 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 14/11/03 20/08/03 29/05/03 27/02/03 27/11/02 28/08/02 -
Price 1.53 1.22 1.31 1.22 1.23 0.00 0.00 -
P/RPS 12.11 12.09 21.31 34.00 9.18 0.00 0.00 -
P/EPS 14.65 13.86 28.48 122.00 -14.39 0.00 0.00 -
EY 6.83 7.21 3.51 0.82 -6.95 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.81 0.89 0.85 0.87 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