[MAGNUM] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 119.51%
YoY- 254.39%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 291,153 54,092 49,168 57,214 43,881 42,999 40,802 269.32%
PBT 81,922 35,226 41,225 36,366 -172,618 11,736 43,528 52.26%
Tax -20,150 -3,697 -964 -1,024 -2,986 -1,103 -1,646 428.74%
NP 61,772 31,529 40,261 35,342 -175,604 10,633 41,882 29.47%
-
NP to SH 55,554 30,333 39,807 34,227 -175,442 10,223 41,058 22.26%
-
Tax Rate 24.60% 10.50% 2.34% 2.82% - 9.40% 3.78% -
Total Cost 229,381 22,563 8,907 21,872 219,485 32,366 -1,080 -
-
Net Worth 960,619 1,327,068 1,298,466 1,293,020 1,365,626 1,347,577 1,374,965 -21.21%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 960,619 1,327,068 1,298,466 1,293,020 1,365,626 1,347,577 1,374,965 -21.21%
NOSH 960,619 947,906 947,785 950,750 954,983 929,363 954,837 0.40%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 21.22% 58.29% 81.88% 61.77% -400.18% 24.73% 102.65% -
ROE 5.78% 2.29% 3.07% 2.65% -12.85% 0.76% 2.99% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 30.31 5.71 5.19 6.02 4.59 4.63 4.27 268.03%
EPS 5.90 3.20 4.20 3.60 -18.40 1.10 4.30 23.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.40 1.37 1.36 1.43 1.45 1.44 -21.52%
Adjusted Per Share Value based on latest NOSH - 950,750
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.26 3.76 3.42 3.98 3.05 2.99 2.84 269.25%
EPS 3.87 2.11 2.77 2.38 -12.21 0.71 2.86 22.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6684 0.9234 0.9035 0.8997 0.9502 0.9377 0.9567 -21.21%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.32 0.86 0.86 0.85 0.77 0.95 0.94 -
P/RPS 4.36 15.07 16.58 14.12 16.76 20.53 22.00 -65.90%
P/EPS 22.82 26.88 20.48 23.61 -4.19 86.36 21.86 2.89%
EY 4.38 3.72 4.88 4.24 -23.86 1.16 4.57 -2.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.61 0.63 0.63 0.54 0.66 0.65 60.15%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 24/11/06 29/08/06 13/06/06 28/02/06 24/11/05 25/08/05 -
Price 2.69 1.37 0.92 0.80 0.80 0.79 0.95 -
P/RPS 8.88 24.01 17.73 13.29 17.41 17.07 22.23 -45.66%
P/EPS 46.51 42.81 21.90 22.22 -4.35 71.82 22.09 64.05%
EY 2.15 2.34 4.57 4.50 -22.96 1.39 4.53 -39.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 0.98 0.67 0.59 0.56 0.54 0.66 154.50%

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