[MAGNUM] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -9.41%
YoY- 18.68%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 204,355 193,262 184,896 165,657 162,127 157,795 151,634 21.98%
PBT -59,801 -83,291 -80,988 -109,957 -87,790 -97,454 -120,647 -37.34%
Tax -8,671 -6,077 -6,759 -3,474 -15,634 -22,170 -33,497 -59.34%
NP -68,472 -89,368 -87,747 -113,431 -103,424 -119,624 -154,144 -41.75%
-
NP to SH -71,075 -91,185 -89,934 -114,503 -104,658 -120,448 -154,144 -40.28%
-
Tax Rate - - - - - - - -
Total Cost 272,827 282,630 272,643 279,088 265,551 277,419 305,778 -7.31%
-
Net Worth 1,327,068 1,298,466 1,293,020 1,365,626 1,347,577 1,374,965 1,352,119 -1.23%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,327,068 1,298,466 1,293,020 1,365,626 1,347,577 1,374,965 1,352,119 -1.23%
NOSH 947,906 947,785 950,750 954,983 929,363 954,837 965,800 -1.23%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -33.51% -46.24% -47.46% -68.47% -63.79% -75.81% -101.66% -
ROE -5.36% -7.02% -6.96% -8.38% -7.77% -8.76% -11.40% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 21.56 20.39 19.45 17.35 17.44 16.53 15.70 23.52%
EPS -7.50 -9.62 -9.46 -11.99 -11.26 -12.61 -15.96 -39.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.37 1.36 1.43 1.45 1.44 1.40 0.00%
Adjusted Per Share Value based on latest NOSH - 954,983
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.22 13.45 12.87 11.53 11.28 10.98 10.55 21.99%
EPS -4.95 -6.34 -6.26 -7.97 -7.28 -8.38 -10.73 -40.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9234 0.9035 0.8997 0.9502 0.9377 0.9567 0.9408 -1.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.86 0.86 0.85 0.77 0.95 0.94 0.89 -
P/RPS 3.99 4.22 4.37 4.44 5.45 5.69 5.67 -20.86%
P/EPS -11.47 -8.94 -8.99 -6.42 -8.44 -7.45 -5.58 61.59%
EY -8.72 -11.19 -11.13 -15.57 -11.85 -13.42 -17.93 -38.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.63 0.54 0.66 0.65 0.64 -3.14%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 29/08/06 13/06/06 28/02/06 24/11/05 25/08/05 26/05/05 -
Price 1.37 0.92 0.80 0.80 0.79 0.95 0.81 -
P/RPS 6.35 4.51 4.11 4.61 4.53 5.75 5.16 14.82%
P/EPS -18.27 -9.56 -8.46 -6.67 -7.02 -7.53 -5.08 134.55%
EY -5.47 -10.46 -11.82 -14.99 -14.25 -13.28 -19.70 -57.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.67 0.59 0.56 0.54 0.66 0.58 41.81%

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