[MAGNUM] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -235.01%
YoY- -172.58%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 66,178 326,487 383,881 527,350 485,705 50,554 609,544 -77.21%
PBT -31,103 14,468 12,645 43,918 47,279 -24,732 77,533 -
Tax 659 -12,521 -5,306 -84,637 -16,975 636 -21,469 -
NP -30,444 1,947 7,339 -40,719 30,304 -24,096 56,064 -
-
NP to SH -29,907 2,051 7,517 -40,853 30,259 -23,665 55,593 -
-
Tax Rate - 86.54% 41.96% 192.72% 35.90% - 27.69% -
Total Cost 96,622 324,540 376,542 568,069 455,401 74,650 553,480 -68.73%
-
Net Worth 2,342,601 2,371,345 2,371,345 2,368,363 2,433,697 2,433,253 2,490,171 -3.98%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 28,534 28,464 29,028 35,573 -
Div Payout % - - - 0.00% 94.07% 0.00% 63.99% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,342,601 2,371,345 2,371,345 2,368,363 2,433,697 2,433,253 2,490,171 -3.98%
NOSH 1,437,179 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 -0.02%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -46.00% 0.60% 1.91% -7.72% 6.24% -47.66% 9.20% -
ROE -1.28% 0.09% 0.32% -1.72% 1.24% -0.97% 2.23% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.60 22.72 26.71 36.96 34.13 3.55 42.84 -77.37%
EPS -2.08 0.14 0.52 -2.86 2.13 -1.67 3.91 -
DPS 0.00 0.00 0.00 2.00 2.00 2.04 2.50 -
NAPS 1.63 1.65 1.65 1.66 1.71 1.71 1.75 -4.62%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.60 22.72 26.71 36.69 33.80 3.52 42.41 -77.22%
EPS -2.08 0.14 0.52 -2.84 2.11 -1.65 3.87 -
DPS 0.00 0.00 0.00 1.99 1.98 2.02 2.48 -
NAPS 1.63 1.65 1.65 1.6479 1.6934 1.6931 1.7327 -3.98%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.04 1.98 2.20 2.28 2.10 2.20 1.90 -
P/RPS 44.30 8.72 8.24 6.17 6.15 61.92 4.44 362.81%
P/EPS -98.03 1,387.43 420.62 -79.63 98.77 -132.28 48.63 -
EY -1.02 0.07 0.24 -1.26 1.01 -0.76 2.06 -
DY 0.00 0.00 0.00 0.88 0.95 0.93 1.32 -
P/NAPS 1.25 1.20 1.33 1.37 1.23 1.29 1.09 9.55%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 19/05/21 25/02/21 26/11/20 26/08/20 22/05/20 -
Price 2.00 2.03 2.05 2.24 2.20 2.18 2.18 -
P/RPS 43.43 8.94 7.67 6.06 6.45 61.36 5.09 317.01%
P/EPS -96.11 1,422.46 391.94 -78.23 103.48 -131.08 55.80 -
EY -1.04 0.07 0.26 -1.28 0.97 -0.76 1.79 -
DY 0.00 0.00 0.00 0.89 0.91 0.94 1.15 -
P/NAPS 1.23 1.23 1.24 1.35 1.29 1.27 1.25 -1.06%

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