[MAGNUM] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 302.41%
YoY- 370.27%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 78,777 68,874 58,943 62,880 51,233 427,776 460,287 1.89%
PBT 50,925 56,198 54,279 64,211 32,147 112,298 105,270 0.77%
Tax -15 -25,837 -10,165 -20,650 -22,884 -51,016 -5,304 6.43%
NP 50,910 30,361 44,114 43,561 9,263 61,282 99,966 0.71%
-
NP to SH 50,716 30,361 44,114 43,561 9,263 61,282 99,966 0.72%
-
Tax Rate 0.03% 45.97% 18.73% 32.16% 71.19% 45.43% 5.04% -
Total Cost 27,867 38,513 14,829 19,319 41,970 366,494 360,321 2.75%
-
Net Worth 1,352,426 1,480,098 1,409,730 1,621,952 1,111,559 1,154,929 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 1,352,426 1,480,098 1,409,730 1,621,952 1,111,559 1,154,929 0 -100.00%
NOSH 939,185 948,781 959,000 926,829 771,916 785,666 780,984 -0.19%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 64.63% 44.08% 74.84% 69.28% 18.08% 14.33% 21.72% -
ROE 3.75% 2.05% 3.13% 2.69% 0.83% 5.31% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 8.39 7.26 6.15 6.78 6.64 54.45 58.94 2.09%
EPS 5.30 3.20 4.60 4.70 1.20 7.80 12.80 0.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.56 1.47 1.75 1.44 1.47 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 935,314
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 5.48 4.79 4.10 4.38 3.56 29.76 32.03 1.89%
EPS 3.53 2.11 3.07 3.03 0.64 4.26 6.96 0.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.941 1.0299 0.9809 1.1286 0.7734 0.8036 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 0.94 1.13 1.28 0.00 0.00 0.00 0.00 -
P/RPS 11.21 15.57 20.83 0.00 0.00 0.00 0.00 -100.00%
P/EPS 17.41 35.31 27.83 0.00 0.00 0.00 0.00 -100.00%
EY 5.74 2.83 3.59 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.87 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 20/08/04 20/08/03 28/08/02 30/08/01 29/08/00 - -
Price 0.95 1.04 1.31 0.00 0.00 0.00 0.00 -
P/RPS 11.33 14.33 21.31 0.00 0.00 0.00 0.00 -100.00%
P/EPS 17.59 32.50 28.48 0.00 0.00 0.00 0.00 -100.00%
EY 5.68 3.08 3.51 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.89 0.00 0.00 0.00 0.00 -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
Post a Comment