[MAGNUM] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 83.15%
YoY- 131.67%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 806,365 791,614 824,827 291,153 54,092 49,168 57,214 482.53%
PBT 104,024 159,628 344,427 81,922 35,226 41,225 36,366 101.37%
Tax -29,687 -26,319 -48,871 -20,150 -3,697 -964 -1,024 841.79%
NP 74,337 133,309 295,556 61,772 31,529 40,261 35,342 64.08%
-
NP to SH 47,956 118,125 172,889 55,554 30,333 39,807 34,227 25.18%
-
Tax Rate 28.54% 16.49% 14.19% 24.60% 10.50% 2.34% 2.82% -
Total Cost 732,028 658,305 529,271 229,381 22,563 8,907 21,872 936.33%
-
Net Worth 1,707,233 1,648,034 1,576,059 960,619 1,327,068 1,298,466 1,293,020 20.33%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 47,759 - - - - -
Div Payout % - - 27.62% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,707,233 1,648,034 1,576,059 960,619 1,327,068 1,298,466 1,293,020 20.33%
NOSH 959,120 952,620 955,187 960,619 947,906 947,785 950,750 0.58%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.22% 16.84% 35.83% 21.22% 58.29% 81.88% 61.77% -
ROE 2.81% 7.17% 10.97% 5.78% 2.29% 3.07% 2.65% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 84.07 83.10 86.35 30.31 5.71 5.19 6.02 478.98%
EPS 5.00 12.40 18.10 5.90 3.20 4.20 3.60 24.45%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.73 1.65 1.00 1.40 1.37 1.36 19.63%
Adjusted Per Share Value based on latest NOSH - 960,619
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 56.11 55.08 57.39 20.26 3.76 3.42 3.98 482.64%
EPS 3.34 8.22 12.03 3.87 2.11 2.77 2.38 25.32%
DPS 0.00 0.00 3.32 0.00 0.00 0.00 0.00 -
NAPS 1.1879 1.1467 1.0966 0.6684 0.9234 0.9035 0.8997 20.33%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.83 2.22 2.32 1.32 0.86 0.86 0.85 -
P/RPS 2.18 2.67 2.69 4.36 15.07 16.58 14.12 -71.18%
P/EPS 36.60 17.90 12.82 22.82 26.88 20.48 23.61 33.90%
EY 2.73 5.59 7.80 4.38 3.72 4.88 4.24 -25.41%
DY 0.00 0.00 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.28 1.41 1.32 0.61 0.63 0.63 38.73%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 21/08/07 21/05/07 15/02/07 24/11/06 29/08/06 13/06/06 -
Price 2.58 1.73 2.52 2.69 1.37 0.92 0.80 -
P/RPS 3.07 2.08 2.92 8.88 24.01 17.73 13.29 -62.31%
P/EPS 51.60 13.95 13.92 46.51 42.81 21.90 22.22 75.27%
EY 1.94 7.17 7.18 2.15 2.34 4.57 4.50 -42.90%
DY 0.00 0.00 1.98 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.00 1.53 2.69 0.98 0.67 0.59 82.01%

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