[MAGNUM] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

24-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- -6.02%

YoY- 71.26%

Quarter Report

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	3,264,610	3,080,237	3,230,408	213,965	162,368	143,388	128,944	71.27%
YoY %	5.99%	-4.65%	1,409.78%	31.78%	13.24%	11.20%	-	-
Horiz. %	2,531.80%	2,388.82%	2,505.28%	165.94%	125.92%	111.20%	100.00%	-
PBT	472,933	365,262	810,772	150,422	83,548	77,693	147,129	21.46%
YoY %	29.48%	-54.95%	439.00%	80.04%	7.54%	-47.19%	-	-
Horiz. %	321.44%	248.26%	551.06%	102.24%	56.79%	52.81%	100.00%	-
Tax	-72,924	-190,184	-139,836	-7,580	-1,490	-44,634	-34,664	13.18%
YoY %	61.66%	-36.01%	-1,744.80%	-408.72%	96.66%	-28.76%	-	-
Horiz. %	210.37%	548.65%	403.40%	21.87%	4.30%	128.76%	100.00%	-
NP	400,009	175,078	670,936	142,842	82,057	33,058	112,465	23.52%
YoY %	128.47%	-73.91%	369.70%	74.08%	148.22%	-70.61%	-	-
Horiz. %	355.67%	155.67%	596.57%	127.01%	72.96%	29.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	297,542	185,128	451,960	139,156	81,252	33,058	112,465	17.58%
YoY %	60.72%	-59.04%	224.79%	71.26%	145.79%	-70.61%	-	-
Horiz. %	264.56%	164.61%	401.87%	123.73%	72.25%	29.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.42%	52.07%	17.25%	5.04%	1.78%	57.45%	23.56%	-
YoY %	-70.39%	201.86%	242.26%	183.15%	-96.90%	143.85%	-	-
Horiz. %	65.45%	221.01%	73.22%	21.39%	7.56%	243.85%	100.00%	-
Total Cost	2,864,601	2,905,158	2,559,472	71,122	80,310	110,329	16,478	136.05%
YoY %	-1.40%	13.51%	3,498.71%	-11.44%	-27.21%	569.55%	-	-
Horiz. %	17,384.40%	17,630.53%	15,532.66%	431.62%	487.38%	669.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,160,241	1,857,663	1,699,624	1,340,493	1,380,649	1,487,640	1,447,352	6.89%
YoY %	16.29%	9.30%	26.79%	-2.91%	-7.19%	2.78%	-	-
Horiz. %	149.25%	128.35%	117.43%	92.62%	95.39%	102.78%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	54,345	63,837	63,656	-	-	-	-	-
YoY %	-14.87%	0.28%	0.00%	-	-	-	-	-
Horiz. %	85.37%	100.28%	100.00%	-	-	-	-	-
Div Payout %	18.26%	34.48%	14.08%	-	-	-	-	-
YoY %	-47.04%	144.89%	0.00%	-	-	-	-	-
Horiz. %	129.69%	244.89%	100.00%	-	-	-	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	2,160,241	1,857,663	1,699,624	1,340,493	1,380,649	1,487,640	1,447,352	6.89%
YoY %	16.29%	9.30%	26.79%	-2.91%	-7.19%	2.78%	-	-
Horiz. %	149.25%	128.35%	117.43%	92.62%	95.39%	102.78%	100.00%	-
NOSH	1,018,981	957,558	954,845	957,495	952,171	953,615	958,511	1.02%
YoY %	6.41%	0.28%	-0.28%	0.56%	-0.15%	-0.51%	-	-
Horiz. %	106.31%	99.90%	99.62%	99.89%	99.34%	99.49%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	12.25%	5.68%	20.77%	66.76%	50.54%	23.06%	87.22%	-
YoY %	115.67%	-72.65%	-68.89%	32.09%	119.17%	-73.56%	-	-
Horiz. %	14.04%	6.51%	23.81%	76.54%	57.95%	26.44%	100.00%	-
ROE	13.77%	9.97%	26.59%	10.38%	5.89%	2.22%	7.77%	-
YoY %	38.11%	-62.50%	156.17%	76.23%	165.32%	-71.43%	-	-
Horiz. %	177.22%	128.31%	342.21%	133.59%	75.80%	28.57%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	320.38	321.68	338.32	22.35	17.05	15.04	13.45	69.54%
YoY %	-0.40%	-4.92%	1,413.74%	31.09%	13.36%	11.82%	-	-
Horiz. %	2,382.01%	2,391.67%	2,515.39%	166.17%	126.77%	111.82%	100.00%	-
EPS	29.20	19.33	47.33	14.53	8.53	3.47	11.73	16.40%
YoY %	51.06%	-59.16%	225.74%	70.34%	145.82%	-70.42%	-	-
Horiz. %	248.93%	164.79%	403.50%	123.87%	72.72%	29.58%	100.00%	-
DPS	5.33	6.67	6.67	0.00	0.00	0.00	0.00	-
YoY %	-20.09%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	79.91%	100.00%	100.00%	-	-	-	-	-
NAPS	2.12	1.94	1.78	1.40	1.45	1.56	1.51	5.81%
YoY %	9.28%	8.99%	27.14%	-3.45%	-7.05%	3.31%	-	-
Horiz. %	140.40%	128.48%	117.88%	92.72%	96.03%	103.31%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 947,906
RPS	227.15	214.33	224.77	14.89	11.30	9.98	8.97	71.27%
YoY %	5.98%	-4.64%	1,409.54%	31.77%	13.23%	11.26%	-	-
Horiz. %	2,532.33%	2,389.41%	2,505.80%	166.00%	125.98%	111.26%	100.00%	-
EPS	20.70	12.88	31.45	9.68	5.65	2.30	7.83	17.57%
YoY %	60.71%	-59.05%	224.90%	71.33%	145.65%	-70.63%	-	-
Horiz. %	264.37%	164.50%	401.66%	123.63%	72.16%	29.37%	100.00%	-
DPS	3.78	4.44	4.43	0.00	0.00	0.00	0.00	-
YoY %	-14.86%	0.23%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	85.33%	100.23%	100.00%	-	-	-	-	-
NAPS	1.5031	1.2926	1.1826	0.9327	0.9607	1.0351	1.0071	6.89%
YoY %	16.29%	9.30%	26.79%	-2.91%	-7.19%	2.78%	-	-
Horiz. %	149.25%	128.35%	117.43%	92.61%	95.39%	102.78%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	1.86	0.64	1.83	0.86	0.95	1.14	1.21	-
P/RPS	0.58	0.20	0.54	3.85	5.57	7.58	8.99	-36.64%
YoY %	190.00%	-62.96%	-85.97%	-30.88%	-26.52%	-15.68%	-	-
Horiz. %	6.45%	2.22%	6.01%	42.83%	61.96%	84.32%	100.00%	-
P/EPS	6.37	3.31	3.87	5.92	11.13	32.88	10.31	-7.70%
YoY %	92.45%	-14.47%	-34.63%	-46.81%	-66.15%	218.91%	-	-
Horiz. %	61.78%	32.10%	37.54%	57.42%	107.95%	318.91%	100.00%	-
EY	15.70	30.21	25.87	16.90	8.98	3.04	9.70	8.34%
YoY %	-48.03%	16.78%	53.08%	88.20%	195.39%	-68.66%	-	-
Horiz. %	161.86%	311.44%	266.70%	174.23%	92.58%	31.34%	100.00%	-
DY	2.87	10.42	3.64	0.00	0.00	0.00	0.00	-
YoY %	-72.46%	186.26%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	78.85%	286.26%	100.00%	-	-	-	-	-
P/NAPS	0.88	0.33	1.03	0.61	0.66	0.73	0.80	1.59%
YoY %	166.67%	-67.96%	68.85%	-7.58%	-9.59%	-8.75%	-	-
Horiz. %	110.00%	41.25%	128.75%	76.25%	82.50%	91.25%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	20/11/08	16/11/07	24/11/06	24/11/05	26/11/04	14/11/03	-
Price	1.90	0.52	2.58	1.37	0.79	1.13	1.22	-
P/RPS	0.59	0.16	0.76	6.13	4.63	7.52	9.07	-36.55%
YoY %	268.75%	-78.95%	-87.60%	32.40%	-38.43%	-17.09%	-	-
Horiz. %	6.50%	1.76%	8.38%	67.59%	51.05%	82.91%	100.00%	-
P/EPS	6.51	2.69	5.45	9.43	9.26	32.60	10.40	-7.50%
YoY %	142.01%	-50.64%	-42.21%	1.84%	-71.60%	213.46%	-	-
Horiz. %	62.60%	25.87%	52.40%	90.67%	89.04%	313.46%	100.00%	-
EY	15.37	37.18	18.35	10.61	10.80	3.07	9.62	8.11%
YoY %	-58.66%	102.62%	72.95%	-1.76%	251.79%	-68.09%	-	-
Horiz. %	159.77%	386.49%	190.75%	110.29%	112.27%	31.91%	100.00%	-
DY	2.81	12.82	2.58	0.00	0.00	0.00	0.00	-
YoY %	-78.08%	396.90%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	108.91%	496.90%	100.00%	-	-	-	-	-
P/NAPS	0.90	0.27	1.45	0.98	0.54	0.72	0.81	1.76%
YoY %	233.33%	-81.38%	47.96%	81.48%	-25.00%	-11.11%	-	-
Horiz. %	111.11%	33.33%	179.01%	120.99%	66.67%	88.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos