[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 8.11%
YoY- 405.12%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 3,206,046 2,422,806 1,616,441 824,827 451,627 160,474 106,382 862.43%
PBT 679,674 608,079 504,055 344,427 194,739 112,817 77,591 323.26%
Tax -107,940 -104,877 -75,190 -48,871 -25,835 -5,685 -1,988 1323.47%
NP 571,734 503,202 428,865 295,556 168,904 107,132 75,603 283.85%
-
NP to SH 384,840 338,970 291,014 172,889 159,921 104,367 74,034 199.17%
-
Tax Rate 15.88% 17.25% 14.92% 14.19% 13.27% 5.04% 2.56% -
Total Cost 2,634,312 1,919,604 1,187,576 529,271 282,723 53,342 30,779 1826.43%
-
Net Worth 1,833,033 1,699,624 1,650,669 1,576,059 1,401,054 1,340,493 1,300,340 25.64%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 105,017 47,742 47,707 47,759 - - - -
Div Payout % 27.29% 14.08% 16.39% 27.62% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,833,033 1,699,624 1,650,669 1,576,059 1,401,054 1,340,493 1,300,340 25.64%
NOSH 954,704 954,845 954,144 955,187 953,098 957,495 949,153 0.38%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 17.83% 20.77% 26.53% 35.83% 37.40% 66.76% 71.07% -
ROE 20.99% 19.94% 17.63% 10.97% 11.41% 7.79% 5.69% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 335.82 253.74 169.41 86.35 47.39 16.76 11.21 858.61%
EPS 40.30 35.50 30.50 18.10 16.80 10.90 7.80 197.97%
DPS 11.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.92 1.78 1.73 1.65 1.47 1.40 1.37 25.15%
Adjusted Per Share Value based on latest NOSH - 955,187
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 223.08 168.58 112.47 57.39 31.42 11.17 7.40 862.62%
EPS 26.78 23.59 20.25 12.03 11.13 7.26 5.15 199.24%
DPS 7.31 3.32 3.32 3.32 0.00 0.00 0.00 -
NAPS 1.2754 1.1826 1.1485 1.0966 0.9749 0.9327 0.9048 25.63%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.16 1.83 2.22 2.32 1.32 0.86 0.86 -
P/RPS 0.35 0.72 1.31 2.69 2.79 5.13 7.67 -87.15%
P/EPS 2.88 5.15 7.28 12.82 7.87 7.89 11.03 -59.04%
EY 34.75 19.40 13.74 7.80 12.71 12.67 9.07 144.25%
DY 9.48 2.73 2.25 2.16 0.00 0.00 0.00 -
P/NAPS 0.60 1.03 1.28 1.41 0.90 0.61 0.63 -3.19%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 16/11/07 21/08/07 21/05/07 15/02/07 24/11/06 29/08/06 -
Price 1.03 2.58 1.73 2.52 2.69 1.37 0.92 -
P/RPS 0.31 1.02 1.02 2.92 5.68 8.17 8.21 -88.67%
P/EPS 2.56 7.27 5.67 13.92 16.03 12.57 11.79 -63.77%
EY 39.14 13.76 17.63 7.18 6.24 7.96 8.48 176.44%
DY 10.68 1.94 2.89 1.98 0.00 0.00 0.00 -
P/NAPS 0.54 1.45 1.00 1.53 1.83 0.98 0.67 -13.36%

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