[MAGNUM] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -1.7%
YoY- 45.05%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 120,586 138,991 126,105 131,321 130,637 122,674 127,906 -3.84%
PBT 123,742 -10,242 -60,887 -52,692 -50,955 -102,178 -101,057 -
Tax -24,072 -28,719 -18,942 -29,056 -29,427 -29,414 -26,085 -5.19%
NP 99,670 -38,961 -79,829 -81,748 -80,382 -131,592 -127,142 -
-
NP to SH 99,670 -38,961 -79,829 -81,748 -80,382 -131,592 -127,142 -
-
Tax Rate 19.45% - - - - - - -
Total Cost 20,916 177,952 205,934 213,069 211,019 254,266 255,048 -81.03%
-
Net Worth 921,499 1,446,544 1,415,079 1,352,636 1,341,249 1,107,749 1,636,799 -31.74%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 921,499 1,446,544 1,415,079 1,352,636 1,341,249 1,107,749 1,636,799 -31.74%
NOSH 921,499 957,976 962,638 945,900 937,936 632,999 935,314 -0.98%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 82.65% -28.03% -63.30% -62.25% -61.53% -107.27% -99.40% -
ROE 10.82% -2.69% -5.64% -6.04% -5.99% -11.88% -7.77% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.09 14.51 13.10 13.88 13.93 19.38 13.68 -2.88%
EPS 10.82 -4.07 -8.29 -8.64 -8.57 -20.79 -13.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.51 1.47 1.43 1.43 1.75 1.75 -31.06%
Adjusted Per Share Value based on latest NOSH - 945,900
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.39 9.67 8.77 9.14 9.09 8.54 8.90 -3.84%
EPS 6.94 -2.71 -5.55 -5.69 -5.59 -9.16 -8.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6412 1.0065 0.9846 0.9412 0.9333 0.7708 1.1389 -31.74%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 1.12 1.21 1.28 1.16 0.00 0.00 0.00 -
P/RPS 8.56 8.34 9.77 8.36 0.00 0.00 0.00 -
P/EPS 10.35 -29.75 -15.44 -13.42 0.00 0.00 0.00 -
EY 9.66 -3.36 -6.48 -7.45 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.80 0.87 0.81 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 14/11/03 20/08/03 29/05/03 27/02/03 27/11/02 28/08/02 -
Price 1.53 1.22 1.31 1.22 1.23 0.00 0.00 -
P/RPS 11.69 8.41 10.00 8.79 8.83 0.00 0.00 -
P/EPS 14.15 -30.00 -15.80 -14.12 -14.35 0.00 0.00 -
EY 7.07 -3.33 -6.33 -7.08 -6.97 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.81 0.89 0.85 0.86 0.00 0.00 -

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