[MAGNUM] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -45.56%
YoY- -70.61%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 3,230,408 213,965 162,368 143,388 128,944 111,641 109,689 75.68%
PBT 810,772 150,422 83,548 77,693 147,129 92,845 51,588 58.23%
Tax -139,836 -7,580 -1,490 -44,634 -34,664 -35,608 -34,148 26.47%
NP 670,936 142,842 82,057 33,058 112,465 57,237 17,440 83.68%
-
NP to SH 451,960 139,156 81,252 33,058 112,465 57,237 17,440 71.98%
-
Tax Rate 17.25% 5.04% 1.78% 57.45% 23.56% 38.35% 66.19% -
Total Cost 2,559,472 71,122 80,310 110,329 16,478 54,404 92,249 73.94%
-
Net Worth 1,699,624 1,340,493 1,380,649 1,487,640 1,447,352 1,669,422 1,007,929 9.09%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 63,656 - - - - - - -
Div Payout % 14.08% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,699,624 1,340,493 1,380,649 1,487,640 1,447,352 1,669,422 1,007,929 9.09%
NOSH 954,845 957,495 952,171 953,615 958,511 953,955 769,411 3.66%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 20.77% 66.76% 50.54% 23.06% 87.22% 51.27% 15.90% -
ROE 26.59% 10.38% 5.89% 2.22% 7.77% 3.43% 1.73% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 338.32 22.35 17.05 15.04 13.45 11.70 14.26 69.47%
EPS 47.33 14.53 8.53 3.47 11.73 6.00 2.27 65.86%
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.40 1.45 1.56 1.51 1.75 1.31 5.24%
Adjusted Per Share Value based on latest NOSH - 927,833
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 224.77 14.89 11.30 9.98 8.97 7.77 7.63 75.69%
EPS 31.45 9.68 5.65 2.30 7.83 3.98 1.21 72.06%
DPS 4.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1826 0.9327 0.9607 1.0351 1.0071 1.1616 0.7013 9.09%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 1.83 0.86 0.95 1.14 1.21 0.00 0.00 -
P/RPS 0.54 3.85 5.57 7.58 8.99 0.00 0.00 -
P/EPS 3.87 5.92 11.13 32.88 10.31 0.00 0.00 -
EY 25.87 16.90 8.98 3.04 9.70 0.00 0.00 -
DY 3.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.61 0.66 0.73 0.80 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/11/07 24/11/06 24/11/05 26/11/04 14/11/03 27/11/02 28/11/01 -
Price 2.58 1.37 0.79 1.13 1.22 0.00 0.00 -
P/RPS 0.76 6.13 4.63 7.52 9.07 0.00 0.00 -
P/EPS 5.45 9.43 9.26 32.60 10.40 0.00 0.00 -
EY 18.35 10.61 10.80 3.07 9.62 0.00 0.00 -
DY 2.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.98 0.54 0.72 0.81 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