[MAGNUM] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1816.15%
YoY- -5.95%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 54,092 49,168 57,214 43,881 42,999 40,802 37,975 26.56%
PBT 35,226 41,225 36,366 -172,618 11,736 43,528 7,397 182.78%
Tax -3,697 -964 -1,024 -2,986 -1,103 -1,646 2,261 -
NP 31,529 40,261 35,342 -175,604 10,633 41,882 9,658 119.90%
-
NP to SH 30,333 39,807 34,227 -175,442 10,223 41,058 9,658 114.31%
-
Tax Rate 10.50% 2.34% 2.82% - 9.40% 3.78% -30.57% -
Total Cost 22,563 8,907 21,872 219,485 32,366 -1,080 28,317 -14.04%
-
Net Worth 1,327,068 1,298,466 1,293,020 1,365,626 1,347,577 1,374,965 1,352,119 -1.23%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,327,068 1,298,466 1,293,020 1,365,626 1,347,577 1,374,965 1,352,119 -1.23%
NOSH 947,906 947,785 950,750 954,983 929,363 954,837 965,800 -1.23%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 58.29% 81.88% 61.77% -400.18% 24.73% 102.65% 25.43% -
ROE 2.29% 3.07% 2.65% -12.85% 0.76% 2.99% 0.71% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.71 5.19 6.02 4.59 4.63 4.27 3.93 28.25%
EPS 3.20 4.20 3.60 -18.40 1.10 4.30 1.00 116.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.37 1.36 1.43 1.45 1.44 1.40 0.00%
Adjusted Per Share Value based on latest NOSH - 954,983
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.76 3.42 3.98 3.05 2.99 2.84 2.64 26.55%
EPS 2.11 2.77 2.38 -12.21 0.71 2.86 0.67 114.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9234 0.9035 0.8997 0.9502 0.9377 0.9567 0.9408 -1.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.86 0.86 0.85 0.77 0.95 0.94 0.89 -
P/RPS 15.07 16.58 14.12 16.76 20.53 22.00 22.63 -23.72%
P/EPS 26.88 20.48 23.61 -4.19 86.36 21.86 89.00 -54.95%
EY 3.72 4.88 4.24 -23.86 1.16 4.57 1.12 122.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.63 0.54 0.66 0.65 0.64 -3.14%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 29/08/06 13/06/06 28/02/06 24/11/05 25/08/05 26/05/05 -
Price 1.37 0.92 0.80 0.80 0.79 0.95 0.81 -
P/RPS 24.01 17.73 13.29 17.41 17.07 22.23 20.60 10.74%
P/EPS 42.81 21.90 22.22 -4.35 71.82 22.09 81.00 -34.60%
EY 2.34 4.57 4.50 -22.96 1.39 4.53 1.23 53.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.67 0.59 0.56 0.54 0.66 0.58 41.81%

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