[MAGNUM] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -81.99%
YoY- -91.06%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,303,896 1,723,423 1,447,490 1,673,153 1,776,735 1,943,134 2,558,983 -36.17%
PBT 39,928 118,310 79,110 143,998 180,045 203,589 332,961 -75.65%
Tax -101,805 -119,439 -106,282 -122,445 -62,532 -66,705 -96,701 3.48%
NP -61,877 -1,129 -27,172 21,553 117,513 136,884 236,260 -
-
NP to SH -61,192 -1,026 -26,742 21,334 118,475 136,224 234,311 -
-
Tax Rate 254.97% 100.95% 134.35% 85.03% 34.73% 32.76% 29.04% -
Total Cost 1,365,773 1,724,552 1,474,662 1,651,600 1,659,222 1,806,250 2,322,723 -29.79%
-
Net Worth 2,342,601 2,371,345 2,371,345 2,368,363 2,433,697 2,433,253 2,490,171 -3.98%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 28,534 56,998 86,027 121,600 135,755 164,209 206,328 -73.22%
Div Payout % 0.00% 0.00% 0.00% 569.99% 114.59% 120.54% 88.06% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,342,601 2,371,345 2,371,345 2,368,363 2,433,697 2,433,253 2,490,171 -3.98%
NOSH 1,437,179 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 -0.02%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -4.75% -0.07% -1.88% 1.29% 6.61% 7.04% 9.23% -
ROE -2.61% -0.04% -1.13% 0.90% 4.87% 5.60% 9.41% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 90.73 119.92 100.72 117.27 124.84 136.56 179.84 -36.59%
EPS -4.26 -0.07 -1.86 1.50 8.32 9.57 16.47 -
DPS 2.00 4.00 6.04 8.54 9.54 11.54 14.50 -73.27%
NAPS 1.63 1.65 1.65 1.66 1.71 1.71 1.75 -4.62%
Adjusted Per Share Value based on latest NOSH - 1,437,749
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 90.73 119.92 100.72 116.42 123.63 135.20 178.06 -36.17%
EPS -4.26 -0.07 -1.86 1.48 8.24 9.48 16.30 -
DPS 2.00 4.00 6.04 8.46 9.45 11.43 14.36 -73.09%
NAPS 1.63 1.65 1.65 1.6479 1.6934 1.6931 1.7327 -3.98%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.04 1.98 2.20 2.28 2.10 2.20 1.90 -
P/RPS 2.25 1.65 2.18 1.94 1.68 1.61 1.06 65.08%
P/EPS -47.91 -2,773.50 -118.23 152.48 25.23 22.98 11.54 -
EY -2.09 -0.04 -0.85 0.66 3.96 4.35 8.67 -
DY 0.98 2.02 2.75 3.75 4.54 5.25 7.63 -74.51%
P/NAPS 1.25 1.20 1.33 1.37 1.23 1.29 1.09 9.55%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 19/05/21 25/02/21 26/11/20 26/08/20 22/05/20 -
Price 2.00 2.03 2.05 2.24 2.20 2.18 2.18 -
P/RPS 2.20 1.69 2.04 1.91 1.76 1.60 1.21 48.91%
P/EPS -46.97 -2,843.54 -110.17 149.80 26.43 22.77 13.24 -
EY -2.13 -0.04 -0.91 0.67 3.78 4.39 7.55 -
DY 1.00 1.97 2.95 3.81 4.34 5.29 6.65 -71.68%
P/NAPS 1.23 1.23 1.24 1.35 1.29 1.27 1.25 -1.06%

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