[MAGNUM] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -33.99%
YoY- -31.18%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 3,232,882 212,764 157,554 137,748 117,886 125,760 102,466 77.71%
PBT 1,008,110 155,182 101,850 112,396 108,558 128,422 64,294 58.17%
Tax -150,380 -3,976 -30 -51,674 -20,330 -41,300 -45,768 21.91%
NP 857,730 151,206 101,820 60,722 88,228 87,122 18,526 89.43%
-
NP to SH 582,028 148,068 101,432 60,722 88,228 87,122 18,526 77.58%
-
Tax Rate 14.92% 2.56% 0.03% 45.97% 18.73% 32.16% 71.19% -
Total Cost 2,375,152 61,558 55,734 77,026 29,658 38,638 83,940 74.51%
-
Net Worth 1,650,669 1,300,340 1,352,426 1,480,098 1,409,730 1,621,952 1,111,559 6.80%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 95,414 - - - - - - -
Div Payout % 16.39% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,650,669 1,300,340 1,352,426 1,480,098 1,409,730 1,621,952 1,111,559 6.80%
NOSH 954,144 949,153 939,185 948,781 959,000 926,829 771,916 3.59%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 26.53% 71.07% 64.63% 44.08% 74.84% 69.28% 18.08% -
ROE 35.26% 11.39% 7.50% 4.10% 6.26% 5.37% 1.67% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 338.83 22.42 16.78 14.52 12.29 13.57 13.27 71.55%
EPS 61.00 15.60 10.60 6.40 9.20 9.40 2.40 71.42%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.37 1.44 1.56 1.47 1.75 1.44 3.10%
Adjusted Per Share Value based on latest NOSH - 920,249
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 224.95 14.80 10.96 9.58 8.20 8.75 7.13 77.71%
EPS 40.50 10.30 7.06 4.23 6.14 6.06 1.29 77.56%
DPS 6.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1485 0.9048 0.941 1.0299 0.9809 1.1286 0.7734 6.80%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 2.22 0.86 0.94 1.13 1.28 0.00 0.00 -
P/RPS 0.66 3.84 5.60 7.78 10.41 0.00 0.00 -
P/EPS 3.64 5.51 8.70 17.66 13.91 0.00 0.00 -
EY 27.48 18.14 11.49 5.66 7.19 0.00 0.00 -
DY 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.63 0.65 0.72 0.87 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 29/08/06 25/08/05 20/08/04 20/08/03 28/08/02 30/08/01 -
Price 1.73 0.92 0.95 1.04 1.31 0.00 0.00 -
P/RPS 0.51 4.10 5.66 7.16 10.66 0.00 0.00 -
P/EPS 2.84 5.90 8.80 16.25 14.24 0.00 0.00 -
EY 35.26 16.96 11.37 6.15 7.02 0.00 0.00 -
DY 5.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.67 0.66 0.67 0.89 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