[MAGNUM] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 22.05%
YoY- 32.09%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,961,686 1,219,240 451,627 204,355 193,262 184,896 165,657 421.89%
PBT 621,203 502,800 194,739 -59,801 -83,291 -80,988 -109,957 -
Tax -99,037 -73,682 -25,835 -8,671 -6,077 -6,759 -3,474 838.95%
NP 522,166 429,118 168,904 -68,472 -89,368 -87,747 -113,431 -
-
NP to SH 392,085 298,583 159,921 -71,075 -91,185 -89,934 -114,503 -
-
Tax Rate 15.94% 14.65% 13.27% - - - - -
Total Cost 1,439,520 790,122 282,723 272,827 282,630 272,643 279,088 199.42%
-
Net Worth 1,648,034 1,576,059 960,619 1,327,068 1,298,466 1,293,020 1,365,626 13.38%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,648,034 1,576,059 960,619 1,327,068 1,298,466 1,293,020 1,365,626 13.38%
NOSH 952,620 955,187 960,619 947,906 947,785 950,750 954,983 -0.16%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 26.62% 35.20% 37.40% -33.51% -46.24% -47.46% -68.47% -
ROE 23.79% 18.94% 16.65% -5.36% -7.02% -6.96% -8.38% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 205.93 127.64 47.01 21.56 20.39 19.45 17.35 422.69%
EPS 41.16 31.26 16.65 -7.50 -9.62 -9.46 -11.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.65 1.00 1.40 1.37 1.36 1.43 13.57%
Adjusted Per Share Value based on latest NOSH - 947,906
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 136.50 84.84 31.42 14.22 13.45 12.87 11.53 421.79%
EPS 27.28 20.78 11.13 -4.95 -6.34 -6.26 -7.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1467 1.0966 0.6684 0.9234 0.9035 0.8997 0.9502 13.38%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.22 2.32 1.32 0.86 0.86 0.85 0.77 -
P/RPS 1.08 1.82 2.81 3.99 4.22 4.37 4.44 -61.13%
P/EPS 5.39 7.42 7.93 -11.47 -8.94 -8.99 -6.42 -
EY 18.54 13.47 12.61 -8.72 -11.19 -11.13 -15.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.41 1.32 0.61 0.63 0.63 0.54 78.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 21/05/07 15/02/07 24/11/06 29/08/06 13/06/06 28/02/06 -
Price 1.73 2.52 2.69 1.37 0.92 0.80 0.80 -
P/RPS 0.84 1.97 5.72 6.35 4.51 4.11 4.61 -67.95%
P/EPS 4.20 8.06 16.16 -18.27 -9.56 -8.46 -6.67 -
EY 23.79 12.40 6.19 -5.47 -10.46 -11.82 -14.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.53 2.69 0.98 0.67 0.59 0.56 47.34%

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