[MAGNUM] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 325.0%
YoY- 239.67%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,713,959 1,961,686 1,219,240 451,627 204,355 193,262 184,896 498.51%
PBT 690,001 621,203 502,800 194,739 -59,801 -83,291 -80,988 -
Tax -125,027 -99,037 -73,682 -25,835 -8,671 -6,077 -6,759 598.19%
NP 564,974 522,166 429,118 168,904 -68,472 -89,368 -87,747 -
-
NP to SH 409,708 392,085 298,583 159,921 -71,075 -91,185 -89,934 -
-
Tax Rate 18.12% 15.94% 14.65% 13.27% - - - -
Total Cost 2,148,985 1,439,520 790,122 282,723 272,827 282,630 272,643 295.56%
-
Net Worth 1,707,233 1,648,034 1,576,059 960,619 1,327,068 1,298,466 1,293,020 20.33%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,707,233 1,648,034 1,576,059 960,619 1,327,068 1,298,466 1,293,020 20.33%
NOSH 959,120 952,620 955,187 960,619 947,906 947,785 950,750 0.58%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 20.82% 26.62% 35.20% 37.40% -33.51% -46.24% -47.46% -
ROE 24.00% 23.79% 18.94% 16.65% -5.36% -7.02% -6.96% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 282.96 205.93 127.64 47.01 21.56 20.39 19.45 494.97%
EPS 42.72 41.16 31.26 16.65 -7.50 -9.62 -9.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.73 1.65 1.00 1.40 1.37 1.36 19.63%
Adjusted Per Share Value based on latest NOSH - 960,619
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 188.84 136.50 84.84 31.42 14.22 13.45 12.87 498.36%
EPS 28.51 27.28 20.78 11.13 -4.95 -6.34 -6.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1879 1.1467 1.0966 0.6684 0.9234 0.9035 0.8997 20.33%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.83 2.22 2.32 1.32 0.86 0.86 0.85 -
P/RPS 0.65 1.08 1.82 2.81 3.99 4.22 4.37 -71.89%
P/EPS 4.28 5.39 7.42 7.93 -11.47 -8.94 -8.99 -
EY 23.34 18.54 13.47 12.61 -8.72 -11.19 -11.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.28 1.41 1.32 0.61 0.63 0.63 38.73%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 21/08/07 21/05/07 15/02/07 24/11/06 29/08/06 13/06/06 -
Price 2.58 1.73 2.52 2.69 1.37 0.92 0.80 -
P/RPS 0.91 0.84 1.97 5.72 6.35 4.51 4.11 -63.36%
P/EPS 6.04 4.20 8.06 16.16 -18.27 -9.56 -8.46 -
EY 16.56 23.79 12.40 6.19 -5.47 -10.46 -11.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.00 1.53 2.69 0.98 0.67 0.59 82.01%

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