[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 106.86%
YoY- -58.01%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 165,657 121,776 78,777 37,975 147,892 107,541 68,874 79.22%
PBT -109,957 62,661 50,925 7,397 -92,181 58,270 56,198 -
Tax -4,104 -1,118 -15 2,261 -48,622 -33,476 -25,837 -70.57%
NP -114,061 61,543 50,910 9,658 -140,803 24,794 30,361 -
-
NP to SH -114,503 60,939 50,716 9,658 -140,803 24,794 30,361 -
-
Tax Rate - 1.78% 0.03% -30.57% - 57.45% 45.97% -
Total Cost 279,718 60,233 27,867 28,317 288,695 82,747 38,513 273.68%
-
Net Worth 1,262,608 1,380,649 1,352,426 1,352,119 1,465,736 1,487,639 1,480,098 -10.02%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,262,608 1,380,649 1,352,426 1,352,119 1,465,736 1,487,639 1,480,098 -10.02%
NOSH 956,521 952,171 939,185 965,800 951,777 953,615 948,781 0.54%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -68.85% 50.54% 64.63% 25.43% -95.21% 23.06% 44.08% -
ROE -9.07% 4.41% 3.75% 0.71% -9.61% 1.67% 2.05% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.32 12.79 8.39 3.93 15.54 11.28 7.26 78.25%
EPS -12.00 6.40 5.30 1.00 -14.80 2.60 3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.45 1.44 1.40 1.54 1.56 1.56 -10.51%
Adjusted Per Share Value based on latest NOSH - 965,800
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.53 8.47 5.48 2.64 10.29 7.48 4.79 79.32%
EPS -7.97 4.24 3.53 0.67 -9.80 1.73 2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8785 0.9607 0.941 0.9408 1.0199 1.0351 1.0299 -10.03%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.77 0.95 0.94 0.89 1.14 1.14 1.13 -
P/RPS 4.45 7.43 11.21 22.63 7.34 10.11 15.57 -56.51%
P/EPS -6.43 14.84 17.41 89.00 -7.71 43.85 35.31 -
EY -15.55 6.74 5.74 1.12 -12.98 2.28 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.65 0.64 0.74 0.73 0.72 -13.38%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 25/08/05 26/05/05 28/02/05 26/11/04 20/08/04 -
Price 0.80 0.79 0.95 0.81 0.94 1.13 1.04 -
P/RPS 4.62 6.18 11.33 20.60 6.05 10.02 14.33 -52.88%
P/EPS -6.68 12.34 17.59 81.00 -6.35 43.46 32.50 -
EY -14.96 8.10 5.68 1.23 -15.74 2.30 3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.66 0.58 0.61 0.72 0.67 -6.04%

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