[MAGNUM] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -53.31%
YoY- 202.96%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 157,795 151,634 147,892 131,419 130,517 120,876 120,586 19.65%
PBT -97,454 -120,647 -92,181 71,665 125,661 139,542 123,742 -
Tax -22,170 -33,497 -48,622 -31,550 -39,744 -26,332 -24,072 -5.34%
NP -119,624 -154,144 -140,803 40,115 85,917 113,210 99,670 -
-
NP to SH -120,448 -154,144 -140,803 40,115 85,917 113,210 99,670 -
-
Tax Rate - - - 44.02% 31.63% 18.87% 19.45% -
Total Cost 277,419 305,778 288,695 91,304 44,600 7,666 20,916 461.20%
-
Net Worth 1,374,965 1,352,119 1,323,351 1,447,419 1,435,589 1,485,351 921,499 30.60%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,374,965 1,352,119 1,323,351 1,447,419 1,435,589 1,485,351 921,499 30.60%
NOSH 954,837 965,800 952,051 927,833 920,249 958,291 921,499 2.39%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -75.81% -101.66% -95.21% 30.52% 65.83% 93.66% 82.65% -
ROE -8.76% -11.40% -10.64% 2.77% 5.98% 7.62% 10.82% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 16.53 15.70 15.53 14.16 14.18 12.61 13.09 16.84%
EPS -12.61 -15.96 -14.79 4.32 9.34 11.81 10.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.40 1.39 1.56 1.56 1.55 1.00 27.54%
Adjusted Per Share Value based on latest NOSH - 927,833
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.98 10.55 10.29 9.14 9.08 8.41 8.39 19.66%
EPS -8.38 -10.73 -9.80 2.79 5.98 7.88 6.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9567 0.9408 0.9208 1.0071 0.9989 1.0335 0.6412 30.60%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.94 0.89 1.14 1.14 1.13 1.24 1.12 -
P/RPS 5.69 5.67 7.34 8.05 7.97 9.83 8.56 -23.85%
P/EPS -7.45 -5.58 -7.71 26.37 12.10 10.50 10.35 -
EY -13.42 -17.93 -12.97 3.79 8.26 9.53 9.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.82 0.73 0.72 0.80 1.12 -30.44%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 26/11/04 20/08/04 28/05/04 26/02/04 -
Price 0.95 0.81 0.94 1.13 1.04 1.10 1.53 -
P/RPS 5.75 5.16 6.05 7.98 7.33 8.72 11.69 -37.71%
P/EPS -7.53 -5.08 -6.36 26.14 11.14 9.31 14.15 -
EY -13.28 -19.70 -15.73 3.83 8.98 10.74 7.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.68 0.72 0.67 0.71 1.53 -42.93%

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