[MAGNUM] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 425.12%
YoY- 67.04%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,551,029 1,616,441 106,382 78,777 68,874 58,943 62,880 70.53%
PBT 235,998 504,055 77,591 50,925 56,198 54,279 64,211 24.20%
Tax -139,213 -75,190 -1,988 -15 -25,837 -10,165 -20,650 37.40%
NP 96,785 428,865 75,603 50,910 30,361 44,114 43,561 14.21%
-
NP to SH 98,929 291,014 74,034 50,716 30,361 44,114 43,561 14.63%
-
Tax Rate 58.99% 14.92% 2.56% 0.03% 45.97% 18.73% 32.16% -
Total Cost 1,454,244 1,187,576 30,779 27,867 38,513 14,829 19,319 105.34%
-
Net Worth 1,898,113 1,650,669 1,300,340 1,352,426 1,480,098 1,409,730 1,621,952 2.65%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 46,983 47,707 - - - - - -
Div Payout % 47.49% 16.39% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,898,113 1,650,669 1,300,340 1,352,426 1,480,098 1,409,730 1,621,952 2.65%
NOSH 939,660 954,144 949,153 939,185 948,781 959,000 926,829 0.22%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.24% 26.53% 71.07% 64.63% 44.08% 74.84% 69.28% -
ROE 5.21% 17.63% 5.69% 3.75% 2.05% 3.13% 2.69% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 165.06 169.41 11.21 8.39 7.26 6.15 6.78 70.16%
EPS 10.30 30.50 7.80 5.30 3.20 4.60 4.70 13.95%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.73 1.37 1.44 1.56 1.47 1.75 2.41%
Adjusted Per Share Value based on latest NOSH - 954,837
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 107.92 112.47 7.40 5.48 4.79 4.10 4.38 70.50%
EPS 6.88 20.25 5.15 3.53 2.11 3.07 3.03 14.63%
DPS 3.27 3.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3207 1.1485 0.9048 0.941 1.0299 0.9809 1.1286 2.65%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.75 2.22 0.86 0.94 1.13 1.28 0.00 -
P/RPS 0.45 1.31 7.67 11.21 15.57 20.83 0.00 -
P/EPS 7.12 7.28 11.03 17.41 35.31 27.83 0.00 -
EY 14.04 13.74 9.07 5.74 2.83 3.59 0.00 -
DY 6.67 2.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 1.28 0.63 0.65 0.72 0.87 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 21/08/07 29/08/06 25/08/05 20/08/04 20/08/03 28/08/02 -
Price 0.70 1.73 0.92 0.95 1.04 1.31 0.00 -
P/RPS 0.42 1.02 8.21 11.33 14.33 21.31 0.00 -
P/EPS 6.65 5.67 11.79 17.59 32.50 28.48 0.00 -
EY 15.04 17.63 8.48 5.68 3.08 3.51 0.00 -
DY 7.14 2.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 1.00 0.67 0.66 0.67 0.89 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