[MAGNUM] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 211.21%
YoY- 405.12%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 783,240 806,365 791,614 824,827 291,153 54,092 49,168 529.91%
PBT 71,595 104,024 159,628 344,427 81,922 35,226 41,225 44.33%
Tax -3,063 -29,687 -26,319 -48,871 -20,150 -3,697 -964 115.67%
NP 68,532 74,337 133,309 295,556 61,772 31,529 40,261 42.42%
-
NP to SH 45,870 47,956 118,125 172,889 55,554 30,333 39,807 9.88%
-
Tax Rate 4.28% 28.54% 16.49% 14.19% 24.60% 10.50% 2.34% -
Total Cost 714,708 732,028 658,305 529,271 229,381 22,563 8,907 1745.56%
-
Net Worth 953,394 1,707,233 1,648,034 1,576,059 960,619 1,327,068 1,298,466 -18.56%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 57,203 - - 47,759 - - - -
Div Payout % 124.71% - - 27.62% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 953,394 1,707,233 1,648,034 1,576,059 960,619 1,327,068 1,298,466 -18.56%
NOSH 953,394 959,120 952,620 955,187 960,619 947,906 947,785 0.39%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.75% 9.22% 16.84% 35.83% 21.22% 58.29% 81.88% -
ROE 4.81% 2.81% 7.17% 10.97% 5.78% 2.29% 3.07% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 82.15 84.07 83.10 86.35 30.31 5.71 5.19 527.25%
EPS 4.80 5.00 12.40 18.10 5.90 3.20 4.20 9.28%
DPS 6.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.00 1.78 1.73 1.65 1.00 1.40 1.37 -18.88%
Adjusted Per Share Value based on latest NOSH - 955,187
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.50 56.11 55.08 57.39 20.26 3.76 3.42 530.07%
EPS 3.19 3.34 8.22 12.03 3.87 2.11 2.77 9.84%
DPS 3.98 0.00 0.00 3.32 0.00 0.00 0.00 -
NAPS 0.6634 1.1879 1.1467 1.0966 0.6684 0.9234 0.9035 -18.56%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.16 1.83 2.22 2.32 1.32 0.86 0.86 -
P/RPS 1.41 2.18 2.67 2.69 4.36 15.07 16.58 -80.57%
P/EPS 24.11 36.60 17.90 12.82 22.82 26.88 20.48 11.45%
EY 4.15 2.73 5.59 7.80 4.38 3.72 4.88 -10.21%
DY 5.17 0.00 0.00 2.16 0.00 0.00 0.00 -
P/NAPS 1.16 1.03 1.28 1.41 1.32 0.61 0.63 50.05%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 16/11/07 21/08/07 21/05/07 15/02/07 24/11/06 29/08/06 -
Price 1.03 2.58 1.73 2.52 2.69 1.37 0.92 -
P/RPS 1.25 3.07 2.08 2.92 8.88 24.01 17.73 -82.85%
P/EPS 21.41 51.60 13.95 13.92 46.51 42.81 21.90 -1.49%
EY 4.67 1.94 7.17 7.18 2.15 2.34 4.57 1.44%
DY 5.83 0.00 0.00 1.98 0.00 0.00 0.00 -
P/NAPS 1.03 1.45 1.00 1.53 2.69 0.98 0.67 33.09%

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