[MAGNUM] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -59.4%
YoY- 58.1%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 753,961 797,068 783,240 806,365 791,614 824,827 291,153 88.68%
PBT 105,372 130,626 71,595 104,024 159,628 344,427 81,922 18.29%
Tax -62,785 -76,428 -3,063 -29,687 -26,319 -48,871 -20,150 113.47%
NP 42,587 54,198 68,532 74,337 133,309 295,556 61,772 -21.97%
-
NP to SH 50,888 48,041 45,870 47,956 118,125 172,889 55,554 -5.68%
-
Tax Rate 59.58% 58.51% 4.28% 28.54% 16.49% 14.19% 24.60% -
Total Cost 711,374 742,870 714,708 732,028 658,305 529,271 229,381 112.81%
-
Net Worth 1,623,127 1,892,815 953,394 1,707,233 1,648,034 1,576,059 960,619 41.90%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 40,176 - 57,203 - - 47,759 - -
Div Payout % 78.95% - 124.71% - - 27.62% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,623,127 1,892,815 953,394 1,707,233 1,648,034 1,576,059 960,619 41.90%
NOSH 803,528 960,820 953,394 959,120 952,620 955,187 960,619 -11.23%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.65% 6.80% 8.75% 9.22% 16.84% 35.83% 21.22% -
ROE 3.14% 2.54% 4.81% 2.81% 7.17% 10.97% 5.78% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 93.83 82.96 82.15 84.07 83.10 86.35 30.31 112.55%
EPS 5.30 5.00 4.80 5.00 12.40 18.10 5.90 -6.90%
DPS 5.00 0.00 6.00 0.00 0.00 5.00 0.00 -
NAPS 2.02 1.97 1.00 1.78 1.73 1.65 1.00 59.86%
Adjusted Per Share Value based on latest NOSH - 959,120
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 52.46 55.46 54.50 56.11 55.08 57.39 20.26 88.67%
EPS 3.54 3.34 3.19 3.34 8.22 12.03 3.87 -5.77%
DPS 2.80 0.00 3.98 0.00 0.00 3.32 0.00 -
NAPS 1.1294 1.317 0.6634 1.1879 1.1467 1.0966 0.6684 41.91%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.75 0.93 1.16 1.83 2.22 2.32 1.32 -
P/RPS 0.80 1.12 1.41 2.18 2.67 2.69 4.36 -67.74%
P/EPS 11.84 18.60 24.11 36.60 17.90 12.82 22.82 -35.45%
EY 8.44 5.38 4.15 2.73 5.59 7.80 4.38 54.91%
DY 6.67 0.00 5.17 0.00 0.00 2.16 0.00 -
P/NAPS 0.37 0.47 1.16 1.03 1.28 1.41 1.32 -57.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 29/02/08 16/11/07 21/08/07 21/05/07 15/02/07 -
Price 0.70 0.91 1.03 2.58 1.73 2.52 2.69 -
P/RPS 0.75 1.10 1.25 3.07 2.08 2.92 8.88 -80.77%
P/EPS 11.05 18.20 21.41 51.60 13.95 13.92 46.51 -61.67%
EY 9.05 5.49 4.67 1.94 7.17 7.18 2.15 160.92%
DY 7.14 0.00 5.83 0.00 0.00 1.98 0.00 -
P/NAPS 0.35 0.46 1.03 1.45 1.00 1.53 2.69 -74.35%

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