[MAGNUM] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 266.37%
YoY- 5.86%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 34,233 23,878 37,765 25,000 33,943 42,283 24,879 23.68%
PBT 35,863 13,395 56,068 34,216 20,063 -120,589 5,423 251.91%
Tax -12,864 1,926 -15,833 439 -10,604 -2,721 -6,056 65.16%
NP 22,999 15,321 40,235 34,655 9,459 -123,310 -633 -
-
NP to SH 22,999 15,321 40,235 34,655 9,459 -123,310 -633 -
-
Tax Rate 35.87% -14.38% 28.24% -1.28% 52.85% - 111.67% -
Total Cost 11,234 8,557 -2,470 -9,655 24,484 165,593 25,512 -42.09%
-
Net Worth 1,485,351 921,499 1,446,544 1,415,079 1,352,636 1,341,249 1,107,749 21.57%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,485,351 921,499 1,446,544 1,415,079 1,352,636 1,341,249 1,107,749 21.57%
NOSH 958,291 921,499 957,976 962,638 945,900 937,936 632,999 31.81%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 67.18% 64.16% 106.54% 138.62% 27.87% -291.63% -2.54% -
ROE 1.55% 1.66% 2.78% 2.45% 0.70% -9.19% -0.06% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.57 2.59 3.94 2.60 3.59 4.51 3.93 -6.19%
EPS 2.40 1.60 4.20 3.60 1.00 -13.00 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.00 1.51 1.47 1.43 1.43 1.75 -7.76%
Adjusted Per Share Value based on latest NOSH - 962,638
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.38 1.66 2.63 1.74 2.36 2.94 1.73 23.67%
EPS 1.60 1.07 2.80 2.41 0.66 -8.58 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0335 0.6412 1.0065 0.9846 0.9412 0.9333 0.7708 21.57%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 1.24 1.12 1.21 1.28 1.16 0.00 0.00 -
P/RPS 34.71 43.22 30.69 49.29 32.33 0.00 0.00 -
P/EPS 51.67 67.36 28.81 35.56 116.00 0.00 0.00 -
EY 1.94 1.48 3.47 2.81 0.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.12 0.80 0.87 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 26/02/04 14/11/03 20/08/03 29/05/03 27/02/03 27/11/02 -
Price 1.10 1.53 1.22 1.31 1.22 1.23 0.00 -
P/RPS 30.79 59.05 30.95 50.44 34.00 27.28 0.00 -
P/EPS 45.83 92.02 29.05 36.39 122.00 -9.36 0.00 -
EY 2.18 1.09 3.44 2.75 0.82 -10.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.53 0.81 0.89 0.85 0.86 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