[MAGNUM] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 133.19%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 212,764 157,554 137,748 117,886 125,760 102,466 855,552 -20.69%
PBT 155,182 101,850 112,396 108,558 128,422 64,294 224,596 -5.97%
Tax -3,976 -30 -51,674 -20,330 -41,300 -45,768 -102,032 -41.75%
NP 151,206 101,820 60,722 88,228 87,122 18,526 122,564 3.56%
-
NP to SH 148,068 101,432 60,722 88,228 87,122 18,526 122,564 3.19%
-
Tax Rate 2.56% 0.03% 45.97% 18.73% 32.16% 71.19% 45.43% -
Total Cost 61,558 55,734 77,026 29,658 38,638 83,940 732,988 -33.81%
-
Net Worth 1,300,340 1,352,426 1,480,098 1,409,730 1,621,952 1,111,559 1,154,929 1.99%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,300,340 1,352,426 1,480,098 1,409,730 1,621,952 1,111,559 1,154,929 1.99%
NOSH 949,153 939,185 948,781 959,000 926,829 771,916 785,666 3.19%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 71.07% 64.63% 44.08% 74.84% 69.28% 18.08% 14.33% -
ROE 11.39% 7.50% 4.10% 6.26% 5.37% 1.67% 10.61% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.42 16.78 14.52 12.29 13.57 13.27 108.90 -23.14%
EPS 15.60 10.60 6.40 9.20 9.40 2.40 15.60 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.44 1.56 1.47 1.75 1.44 1.47 -1.16%
Adjusted Per Share Value based on latest NOSH - 962,638
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 14.80 10.96 9.58 8.20 8.75 7.13 59.53 -20.69%
EPS 10.30 7.06 4.23 6.14 6.06 1.29 8.53 3.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9048 0.941 1.0299 0.9809 1.1286 0.7734 0.8036 1.99%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.86 0.94 1.13 1.28 0.00 0.00 0.00 -
P/RPS 3.84 5.60 7.78 10.41 0.00 0.00 0.00 -
P/EPS 5.51 8.70 17.66 13.91 0.00 0.00 0.00 -
EY 18.14 11.49 5.66 7.19 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.72 0.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 20/08/04 20/08/03 28/08/02 30/08/01 29/08/00 -
Price 0.92 0.95 1.04 1.31 0.00 0.00 0.00 -
P/RPS 4.10 5.66 7.16 10.66 0.00 0.00 0.00 -
P/EPS 5.90 8.80 16.25 14.24 0.00 0.00 0.00 -
EY 16.96 11.37 6.15 7.02 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.67 0.89 0.00 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