[MAGNUM] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 86.71%
YoY- 432.0%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 3,206,046 2,713,959 1,961,686 1,219,240 451,627 204,355 193,262 547.13%
PBT 679,674 690,001 621,203 502,800 194,739 -59,801 -83,291 -
Tax -107,940 -125,027 -99,037 -73,682 -25,835 -8,671 -6,077 577.20%
NP 571,734 564,974 522,166 429,118 168,904 -68,472 -89,368 -
-
NP to SH 400,024 409,708 392,085 298,583 159,921 -71,075 -91,185 -
-
Tax Rate 15.88% 18.12% 15.94% 14.65% 13.27% - - -
Total Cost 2,634,312 2,148,985 1,439,520 790,122 282,723 272,827 282,630 341.09%
-
Net Worth 953,394 1,707,233 1,648,034 1,576,059 960,619 1,327,068 1,298,466 -18.56%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 57,203 - - - - - - -
Div Payout % 14.30% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 953,394 1,707,233 1,648,034 1,576,059 960,619 1,327,068 1,298,466 -18.56%
NOSH 953,394 959,120 952,620 955,187 960,619 947,906 947,785 0.39%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 17.83% 20.82% 26.62% 35.20% 37.40% -33.51% -46.24% -
ROE 41.96% 24.00% 23.79% 18.94% 16.65% -5.36% -7.02% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 336.28 282.96 205.93 127.64 47.01 21.56 20.39 544.62%
EPS 41.96 42.72 41.16 31.26 16.65 -7.50 -9.62 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.78 1.73 1.65 1.00 1.40 1.37 -18.88%
Adjusted Per Share Value based on latest NOSH - 955,187
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 223.08 188.84 136.50 84.84 31.42 14.22 13.45 547.04%
EPS 27.83 28.51 27.28 20.78 11.13 -4.95 -6.34 -
DPS 3.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6634 1.1879 1.1467 1.0966 0.6684 0.9234 0.9035 -18.56%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.16 1.83 2.22 2.32 1.32 0.86 0.86 -
P/RPS 0.34 0.65 1.08 1.82 2.81 3.99 4.22 -81.25%
P/EPS 2.76 4.28 5.39 7.42 7.93 -11.47 -8.94 -
EY 36.17 23.34 18.54 13.47 12.61 -8.72 -11.19 -
DY 5.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.03 1.28 1.41 1.32 0.61 0.63 50.05%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 16/11/07 21/08/07 21/05/07 15/02/07 24/11/06 29/08/06 -
Price 1.03 2.58 1.73 2.52 2.69 1.37 0.92 -
P/RPS 0.31 0.91 0.84 1.97 5.72 6.35 4.51 -83.13%
P/EPS 2.45 6.04 4.20 8.06 16.16 -18.27 -9.56 -
EY 40.74 16.56 23.79 12.40 6.19 -5.47 -10.46 -
DY 5.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.45 1.00 1.53 2.69 0.98 0.67 33.09%

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