[MAGNUM] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -3.5%
YoY- -3410.06%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 126,105 131,321 130,637 122,674 127,906 123,575 115,684 5.93%
PBT -60,887 -52,692 -50,955 -102,178 -101,057 -121,579 -133,121 -40.72%
Tax -18,942 -29,056 -29,427 -29,414 -26,085 -27,180 -26,463 -20.03%
NP -79,829 -81,748 -80,382 -131,592 -127,142 -148,759 -159,584 -37.06%
-
NP to SH -79,829 -81,748 -80,382 -131,592 -127,142 -148,759 -161,440 -37.54%
-
Tax Rate - - - - - - - -
Total Cost 205,934 213,069 211,019 254,266 255,048 272,334 275,268 -17.63%
-
Net Worth 1,415,079 1,352,636 1,341,249 1,107,749 1,636,799 1,542,562 860,004 39.50%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,415,079 1,352,636 1,341,249 1,107,749 1,636,799 1,542,562 860,004 39.50%
NOSH 962,638 945,900 937,936 632,999 935,314 902,083 781,821 14.92%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -63.30% -62.25% -61.53% -107.27% -99.40% -120.38% -137.95% -
ROE -5.64% -6.04% -5.99% -11.88% -7.77% -9.64% -18.77% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.10 13.88 13.93 19.38 13.68 13.70 14.80 -7.83%
EPS -8.29 -8.64 -8.57 -20.79 -13.59 -16.49 -20.65 -45.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.43 1.43 1.75 1.75 1.71 1.10 21.38%
Adjusted Per Share Value based on latest NOSH - 632,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.77 9.14 9.09 8.54 8.90 8.60 8.05 5.89%
EPS -5.55 -5.69 -5.59 -9.16 -8.85 -10.35 -11.23 -37.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9846 0.9412 0.9333 0.7708 1.1389 1.0733 0.5984 39.50%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 1.28 1.16 0.00 0.00 0.00 0.00 0.00 -
P/RPS 9.77 8.36 0.00 0.00 0.00 0.00 0.00 -
P/EPS -15.44 -13.42 0.00 0.00 0.00 0.00 0.00 -
EY -6.48 -7.45 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 29/05/03 27/02/03 27/11/02 28/08/02 31/05/02 28/02/02 -
Price 1.31 1.22 1.23 0.00 0.00 0.00 0.00 -
P/RPS 10.00 8.79 8.83 0.00 0.00 0.00 0.00 -
P/EPS -15.80 -14.12 -14.35 0.00 0.00 0.00 0.00 -
EY -6.33 -7.08 -6.97 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.85 0.86 0.00 0.00 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