[MAGNUM] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 111.77%
YoY- -12.62%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 57,214 37,975 34,233 33,943 33,259 25,368 218,022 -19.97%
PBT 36,366 7,397 35,863 20,063 21,800 10,258 67,777 -9.85%
Tax -1,024 2,261 -12,864 -10,604 -10,975 -10,258 -26,220 -41.73%
NP 35,342 9,658 22,999 9,459 10,825 0 41,557 -2.66%
-
NP to SH 34,227 9,658 22,999 9,459 10,825 -1,856 41,557 -3.18%
-
Tax Rate 2.82% -30.57% 35.87% 52.85% 50.34% 100.00% 38.69% -
Total Cost 21,872 28,317 11,234 24,484 22,434 25,368 176,465 -29.37%
-
Net Worth 1,293,020 1,352,119 1,485,351 1,352,636 1,542,562 1,327,039 1,136,936 2.16%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,293,020 1,352,119 1,485,351 1,352,636 1,542,562 1,327,039 1,136,936 2.16%
NOSH 950,750 965,800 958,291 945,900 902,083 927,999 784,094 3.26%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 61.77% 25.43% 67.18% 27.87% 32.55% 0.00% 19.06% -
ROE 2.65% 0.71% 1.55% 0.70% 0.70% -0.14% 3.66% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 6.02 3.93 3.57 3.59 3.69 2.73 27.81 -22.50%
EPS 3.60 1.00 2.40 1.00 1.20 -0.20 5.30 -6.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.40 1.55 1.43 1.71 1.43 1.45 -1.06%
Adjusted Per Share Value based on latest NOSH - 945,900
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3.98 2.64 2.38 2.36 2.31 1.77 15.17 -19.98%
EPS 2.38 0.67 1.60 0.66 0.75 -0.13 2.89 -3.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8997 0.9408 1.0335 0.9412 1.0733 0.9234 0.7911 2.16%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.85 0.89 1.24 1.16 0.00 0.00 0.00 -
P/RPS 14.12 22.63 34.71 32.33 0.00 0.00 0.00 -
P/EPS 23.61 89.00 51.67 116.00 0.00 0.00 0.00 -
EY 4.24 1.12 1.94 0.86 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.80 0.81 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 13/06/06 26/05/05 28/05/04 29/05/03 31/05/02 23/05/01 27/05/00 -
Price 0.80 0.81 1.10 1.22 0.00 0.00 0.00 -
P/RPS 13.29 20.60 30.79 34.00 0.00 0.00 0.00 -
P/EPS 22.22 81.00 45.83 122.00 0.00 0.00 0.00 -
EY 4.50 1.23 2.18 0.82 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.71 0.85 0.00 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