[MAGNUM] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -15.84%
YoY- 293.08%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,727,960 3,270,428 3,102,058 3,232,882 212,764 157,554 137,748 73.22%
PBT 520,154 574,922 471,996 1,008,110 155,182 101,850 112,396 29.07%
Tax -117,022 -78,056 -278,426 -150,380 -3,976 -30 -51,674 14.58%
NP 403,132 496,866 193,570 857,730 151,206 101,820 60,722 37.07%
-
NP to SH 256,660 344,860 197,858 582,028 148,068 101,432 60,722 27.14%
-
Tax Rate 22.50% 13.58% 58.99% 14.92% 2.56% 0.03% 45.97% -
Total Cost 3,324,828 2,773,562 2,908,488 2,375,152 61,558 55,734 77,026 87.23%
-
Net Worth 2,245,774 2,119,874 1,898,113 1,650,669 1,300,340 1,352,426 1,480,098 7.19%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 93,966 95,414 - - - -
Div Payout % - - 47.49% 16.39% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 2,245,774 2,119,874 1,898,113 1,650,669 1,300,340 1,352,426 1,480,098 7.19%
NOSH 1,069,416 1,014,294 939,660 954,144 949,153 939,185 948,781 2.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.81% 15.19% 6.24% 26.53% 71.07% 64.63% 44.08% -
ROE 11.43% 16.27% 10.42% 35.26% 11.39% 7.50% 4.10% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 348.60 322.43 330.13 338.83 22.42 16.78 14.52 69.80%
EPS 24.00 34.00 20.60 61.00 15.60 10.60 6.40 24.63%
DPS 0.00 0.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 2.10 2.09 2.02 1.73 1.37 1.44 1.56 5.07%
Adjusted Per Share Value based on latest NOSH - 952,620
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 259.39 227.56 215.84 224.95 14.80 10.96 9.58 73.24%
EPS 17.86 24.00 13.77 40.50 10.30 7.06 4.23 27.11%
DPS 0.00 0.00 6.54 6.64 0.00 0.00 0.00 -
NAPS 1.5626 1.475 1.3207 1.1485 0.9048 0.941 1.0299 7.19%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.04 0.70 0.75 2.22 0.86 0.94 1.13 -
P/RPS 0.59 0.22 0.23 0.66 3.84 5.60 7.78 -34.92%
P/EPS 8.50 2.06 3.56 3.64 5.51 8.70 17.66 -11.46%
EY 11.76 48.57 28.08 27.48 18.14 11.49 5.66 12.95%
DY 0.00 0.00 13.33 4.50 0.00 0.00 0.00 -
P/NAPS 0.97 0.33 0.37 1.28 0.63 0.65 0.72 5.09%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 26/08/09 27/08/08 21/08/07 29/08/06 25/08/05 20/08/04 -
Price 2.14 1.03 0.70 1.73 0.92 0.95 1.04 -
P/RPS 0.61 0.32 0.21 0.51 4.10 5.66 7.16 -33.65%
P/EPS 8.92 3.03 3.32 2.84 5.90 8.80 16.25 -9.50%
EY 11.21 33.01 30.08 35.26 16.96 11.37 6.15 10.51%
DY 0.00 0.00 14.29 5.78 0.00 0.00 0.00 -
P/NAPS 1.02 0.49 0.35 1.00 0.67 0.66 0.67 7.25%

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