[MAGNUM] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -99.57%
YoY- -99.52%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 792,545 741,201 702,393 700,319 847,425 740,619 749,309 3.81%
PBT 118,848 83,827 77,119 86,346 157,968 25,884 75,900 34.88%
Tax -34,182 -31,088 -12,214 -84,779 -4,020 21,434 -2,252 514.05%
NP 84,666 52,739 64,905 1,567 153,948 47,318 73,648 9.74%
-
NP to SH 82,534 52,930 64,774 649 149,445 48,952 72,366 9.16%
-
Tax Rate 28.76% 37.09% 15.84% 98.19% 2.54% -82.81% 2.97% -
Total Cost 707,879 688,462 637,488 698,752 693,477 693,301 675,661 3.15%
-
Net Worth 2,490,249 1,438,051 2,464,228 3,245,091 3,543,981 3,623,308 3,339,969 -17.79%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 71,149 71,902 70,406 71,164 71,164 75,801 83,499 -10.12%
Div Payout % 86.21% 135.84% 108.70% 10,965.22% 47.62% 154.85% 115.38% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,490,249 1,438,051 2,464,228 3,245,091 3,543,981 3,623,308 3,339,969 -17.79%
NOSH 1,422,999 1,438,051 1,408,130 1,423,285 1,423,285 1,516,028 1,391,653 1.49%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.68% 7.12% 9.24% 0.22% 18.17% 6.39% 9.83% -
ROE 3.31% 3.68% 2.63% 0.02% 4.22% 1.35% 2.17% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 55.70 51.54 49.88 49.20 59.54 48.85 53.84 2.29%
EPS 5.80 3.70 4.60 0.00 10.50 3.40 5.10 8.96%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 6.00 -11.45%
NAPS 1.75 1.00 1.75 2.28 2.49 2.39 2.40 -19.00%
Adjusted Per Share Value based on latest NOSH - 1,423,285
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 55.15 51.57 48.87 48.73 58.96 51.53 52.14 3.81%
EPS 5.74 3.68 4.51 0.05 10.40 3.41 5.04 9.06%
DPS 4.95 5.00 4.90 4.95 4.95 5.27 5.81 -10.13%
NAPS 1.7327 1.0006 1.7146 2.258 2.4659 2.5211 2.324 -17.79%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.99 3.16 3.27 3.61 3.62 3.49 3.50 -
P/RPS 5.37 6.13 6.56 7.34 6.08 7.14 6.50 -11.96%
P/EPS 51.55 85.85 71.09 7,916.89 34.48 108.08 67.31 -16.30%
EY 1.94 1.16 1.41 0.01 2.90 0.93 1.49 19.25%
DY 1.67 1.58 1.53 1.39 1.38 1.43 1.71 -1.56%
P/NAPS 1.71 3.16 1.87 1.58 1.45 1.46 1.46 11.12%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 25/02/14 14/11/13 22/08/13 27/05/13 28/02/13 22/11/12 -
Price 3.04 3.01 3.24 3.33 3.51 3.40 3.71 -
P/RPS 5.46 5.84 6.50 6.77 5.90 6.96 6.89 -14.37%
P/EPS 52.41 81.78 70.43 7,302.84 33.43 105.30 71.35 -18.60%
EY 1.91 1.22 1.42 0.01 2.99 0.95 1.40 23.03%
DY 1.64 1.66 1.54 1.50 1.42 1.47 1.62 0.82%
P/NAPS 1.74 3.01 1.85 1.46 1.41 1.42 1.55 8.02%

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