[MAGNUM] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 4.73%
YoY- -72.21%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 827,066 759,149 753,961 797,068 783,240 806,365 791,614 2.95%
PBT 72,561 37,949 105,372 130,626 71,595 104,024 159,628 -40.73%
Tax -4,594 -3,425 -62,785 -76,428 -3,063 -29,687 -26,319 -68.60%
NP 67,967 34,524 42,587 54,198 68,532 74,337 133,309 -36.04%
-
NP to SH 19,772 39,917 50,888 48,041 45,870 47,956 118,125 -69.46%
-
Tax Rate 6.33% 9.03% 59.58% 58.51% 4.28% 28.54% 16.49% -
Total Cost 759,099 724,625 711,374 742,870 714,708 732,028 658,305 9.91%
-
Net Worth 946,624 1,843,785 1,623,127 1,892,815 953,394 1,707,233 1,648,034 -30.78%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 47,331 - 40,176 - 57,203 - - -
Div Payout % 239.39% - 78.95% - 124.71% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 946,624 1,843,785 1,623,127 1,892,815 953,394 1,707,233 1,648,034 -30.78%
NOSH 946,624 950,404 803,528 960,820 953,394 959,120 952,620 -0.41%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.22% 4.55% 5.65% 6.80% 8.75% 9.22% 16.84% -
ROE 2.09% 2.16% 3.14% 2.54% 4.81% 2.81% 7.17% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 87.37 79.88 93.83 82.96 82.15 84.07 83.10 3.38%
EPS 2.20 4.20 5.30 5.00 4.80 5.00 12.40 -68.25%
DPS 5.00 0.00 5.00 0.00 6.00 0.00 0.00 -
NAPS 1.00 1.94 2.02 1.97 1.00 1.78 1.73 -30.49%
Adjusted Per Share Value based on latest NOSH - 960,820
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 57.55 52.82 52.46 55.46 54.50 56.11 55.08 2.95%
EPS 1.38 2.78 3.54 3.34 3.19 3.34 8.22 -69.40%
DPS 3.29 0.00 2.80 0.00 3.98 0.00 0.00 -
NAPS 0.6587 1.2829 1.1294 1.317 0.6634 1.1879 1.1467 -30.78%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.54 0.64 0.75 0.93 1.16 1.83 2.22 -
P/RPS 0.62 0.80 0.80 1.12 1.41 2.18 2.67 -62.05%
P/EPS 25.85 15.24 11.84 18.60 24.11 36.60 17.90 27.62%
EY 3.87 6.56 8.44 5.38 4.15 2.73 5.59 -21.65%
DY 9.26 0.00 6.67 0.00 5.17 0.00 0.00 -
P/NAPS 0.54 0.33 0.37 0.47 1.16 1.03 1.28 -43.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 20/11/08 27/08/08 28/05/08 29/02/08 16/11/07 21/08/07 -
Price 0.52 0.52 0.70 0.91 1.03 2.58 1.73 -
P/RPS 0.60 0.65 0.75 1.10 1.25 3.07 2.08 -56.17%
P/EPS 24.90 12.38 11.05 18.20 21.41 51.60 13.95 46.88%
EY 4.02 8.08 9.05 5.49 4.67 1.94 7.17 -31.88%
DY 9.62 0.00 7.14 0.00 5.83 0.00 0.00 -
P/NAPS 0.52 0.27 0.35 0.46 1.03 1.45 1.00 -35.20%

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