[MAGNUM] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -667.89%
YoY- -241.27%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 3,206,046 451,627 165,657 147,892 120,586 126,014 120,664 72.69%
PBT 679,674 194,739 -109,957 -92,181 102,577 -50,955 -129,891 -
Tax -107,940 -25,835 -4,104 -48,622 -2,907 -29,427 129,891 -
NP 571,734 168,904 -114,061 -140,803 99,670 -80,382 0 -
-
NP to SH 384,840 159,921 -114,503 -140,803 99,670 -80,382 -158,139 -
-
Tax Rate 15.88% 13.27% - - 2.83% - - -
Total Cost 2,634,312 282,723 279,718 288,695 20,916 206,396 120,664 67.13%
-
Net Worth 1,833,033 1,401,054 1,262,608 1,465,736 1,459,727 1,335,722 861,152 13.41%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 105,017 - - - - - - -
Div Payout % 27.29% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,833,033 1,401,054 1,262,608 1,465,736 1,459,727 1,335,722 861,152 13.41%
NOSH 954,704 953,098 956,521 951,777 954,070 940,650 782,866 3.36%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 17.83% 37.40% -68.85% -95.21% 82.65% -63.79% 0.00% -
ROE 20.99% 11.41% -9.07% -9.61% 6.83% -6.02% -18.36% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 335.82 47.39 17.32 15.54 12.64 13.40 15.41 67.08%
EPS 40.30 16.80 -12.00 -14.80 10.40 -8.50 -20.20 -
DPS 11.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.47 1.32 1.54 1.53 1.42 1.10 9.72%
Adjusted Per Share Value based on latest NOSH - 952,051
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 223.08 31.42 11.53 10.29 8.39 8.77 8.40 72.68%
EPS 26.78 11.13 -7.97 -9.80 6.94 -5.59 -11.00 -
DPS 7.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2754 0.9749 0.8785 1.0199 1.0157 0.9294 0.5992 13.41%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 1.16 1.32 0.77 1.14 1.12 0.00 0.00 -
P/RPS 0.35 2.79 4.45 7.34 8.86 0.00 0.00 -
P/EPS 2.88 7.87 -6.43 -7.71 10.72 0.00 0.00 -
EY 34.75 12.71 -15.55 -12.98 9.33 0.00 0.00 -
DY 9.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.90 0.58 0.74 0.73 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 15/02/07 28/02/06 28/02/05 26/02/04 27/02/03 28/02/02 -
Price 1.03 2.69 0.80 0.94 1.53 1.23 0.00 -
P/RPS 0.31 5.68 4.62 6.05 12.11 9.18 0.00 -
P/EPS 2.56 16.03 -6.68 -6.35 14.65 -14.39 0.00 -
EY 39.14 6.24 -14.96 -15.74 6.83 -6.95 0.00 -
DY 10.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.83 0.61 0.61 1.00 0.87 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