[MAGNUM] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 107.67%
YoY- -12.62%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 23,878 37,765 25,000 33,943 42,283 24,879 31,603 -17.00%
PBT 13,395 56,068 34,216 20,063 -120,589 5,423 42,411 -53.52%
Tax 1,926 -15,833 439 -10,604 -2,721 -6,056 -9,675 -
NP 15,321 40,235 34,655 9,459 -123,310 -633 32,736 -39.63%
-
NP to SH 15,321 40,235 34,655 9,459 -123,310 -633 32,736 -39.63%
-
Tax Rate -14.38% 28.24% -1.28% 52.85% - 111.67% 22.81% -
Total Cost 8,557 -2,470 -9,655 24,484 165,593 25,512 -1,133 -
-
Net Worth 921,499 1,446,544 1,415,079 1,352,636 1,341,249 1,107,749 1,636,799 -31.74%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 921,499 1,446,544 1,415,079 1,352,636 1,341,249 1,107,749 1,636,799 -31.74%
NOSH 921,499 957,976 962,638 945,900 937,936 632,999 935,314 -0.98%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 64.16% 106.54% 138.62% 27.87% -291.63% -2.54% 103.59% -
ROE 1.66% 2.78% 2.45% 0.70% -9.19% -0.06% 2.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.59 3.94 2.60 3.59 4.51 3.93 3.38 -16.22%
EPS 1.60 4.20 3.60 1.00 -13.00 -0.10 3.50 -40.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.51 1.47 1.43 1.43 1.75 1.75 -31.06%
Adjusted Per Share Value based on latest NOSH - 945,900
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1.66 2.63 1.74 2.36 2.94 1.73 2.20 -17.07%
EPS 1.07 2.80 2.41 0.66 -8.58 -0.04 2.28 -39.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6412 1.0065 0.9846 0.9412 0.9333 0.7708 1.1389 -31.74%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 1.12 1.21 1.28 1.16 0.00 0.00 0.00 -
P/RPS 43.22 30.69 49.29 32.33 0.00 0.00 0.00 -
P/EPS 67.36 28.81 35.56 116.00 0.00 0.00 0.00 -
EY 1.48 3.47 2.81 0.86 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.80 0.87 0.81 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 14/11/03 20/08/03 29/05/03 27/02/03 27/11/02 28/08/02 -
Price 1.53 1.22 1.31 1.22 1.23 0.00 0.00 -
P/RPS 59.05 30.95 50.44 34.00 27.28 0.00 0.00 -
P/EPS 92.02 29.05 36.39 122.00 -9.36 0.00 0.00 -
EY 1.09 3.44 2.75 0.82 -10.69 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.81 0.89 0.85 0.86 0.00 0.00 -

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