[MAGNUM] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 51.19%
YoY- 70.39%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 130,517 120,876 120,586 138,991 126,105 131,321 130,637 -0.06%
PBT 125,661 139,542 123,742 -10,242 -60,887 -52,692 -50,955 -
Tax -39,744 -26,332 -24,072 -28,719 -18,942 -29,056 -29,427 22.20%
NP 85,917 113,210 99,670 -38,961 -79,829 -81,748 -80,382 -
-
NP to SH 85,917 113,210 99,670 -38,961 -79,829 -81,748 -80,382 -
-
Tax Rate 31.63% 18.87% 19.45% - - - - -
Total Cost 44,600 7,666 20,916 177,952 205,934 213,069 211,019 -64.55%
-
Net Worth 1,435,589 1,485,351 921,499 1,446,544 1,415,079 1,352,636 1,341,249 4.64%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,435,589 1,485,351 921,499 1,446,544 1,415,079 1,352,636 1,341,249 4.64%
NOSH 920,249 958,291 921,499 957,976 962,638 945,900 937,936 -1.26%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 65.83% 93.66% 82.65% -28.03% -63.30% -62.25% -61.53% -
ROE 5.98% 7.62% 10.82% -2.69% -5.64% -6.04% -5.99% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.18 12.61 13.09 14.51 13.10 13.88 13.93 1.19%
EPS 9.34 11.81 10.82 -4.07 -8.29 -8.64 -8.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.55 1.00 1.51 1.47 1.43 1.43 5.97%
Adjusted Per Share Value based on latest NOSH - 957,976
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.08 8.41 8.39 9.67 8.77 9.14 9.09 -0.07%
EPS 5.98 7.88 6.94 -2.71 -5.55 -5.69 -5.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9989 1.0335 0.6412 1.0065 0.9846 0.9412 0.9333 4.63%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 1.13 1.24 1.12 1.21 1.28 1.16 0.00 -
P/RPS 7.97 9.83 8.56 8.34 9.77 8.36 0.00 -
P/EPS 12.10 10.50 10.35 -29.75 -15.44 -13.42 0.00 -
EY 8.26 9.53 9.66 -3.36 -6.48 -7.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 1.12 0.80 0.87 0.81 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 28/05/04 26/02/04 14/11/03 20/08/03 29/05/03 27/02/03 -
Price 1.04 1.10 1.53 1.22 1.31 1.22 1.23 -
P/RPS 7.33 8.72 11.69 8.41 10.00 8.79 8.83 -11.68%
P/EPS 11.14 9.31 14.15 -30.00 -15.80 -14.12 -14.35 -
EY 8.98 10.74 7.07 -3.33 -6.33 -7.08 -6.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 1.53 0.81 0.89 0.85 0.86 -15.34%

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