[MAGNUM] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -76.92%
YoY- 143.14%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 824,827 57,214 37,975 34,233 33,943 33,259 25,368 78.60%
PBT 344,427 36,366 7,397 35,863 20,063 21,800 10,258 79.56%
Tax -48,871 -1,024 2,261 -12,864 -10,604 -10,975 -10,258 29.70%
NP 295,556 35,342 9,658 22,999 9,459 10,825 0 -
-
NP to SH 172,889 34,227 9,658 22,999 9,459 10,825 -1,856 -
-
Tax Rate 14.19% 2.82% -30.57% 35.87% 52.85% 50.34% 100.00% -
Total Cost 529,271 21,872 28,317 11,234 24,484 22,434 25,368 65.88%
-
Net Worth 1,576,059 1,293,020 1,352,119 1,485,351 1,352,636 1,542,562 1,327,039 2.90%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 47,759 - - - - - - -
Div Payout % 27.62% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,576,059 1,293,020 1,352,119 1,485,351 1,352,636 1,542,562 1,327,039 2.90%
NOSH 955,187 950,750 965,800 958,291 945,900 902,083 927,999 0.48%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 35.83% 61.77% 25.43% 67.18% 27.87% 32.55% 0.00% -
ROE 10.97% 2.65% 0.71% 1.55% 0.70% 0.70% -0.14% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 86.35 6.02 3.93 3.57 3.59 3.69 2.73 77.78%
EPS 18.10 3.60 1.00 2.40 1.00 1.20 -0.20 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.36 1.40 1.55 1.43 1.71 1.43 2.41%
Adjusted Per Share Value based on latest NOSH - 958,291
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 57.39 3.98 2.64 2.38 2.36 2.31 1.77 78.52%
EPS 12.03 2.38 0.67 1.60 0.66 0.75 -0.13 -
DPS 3.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0966 0.8997 0.9408 1.0335 0.9412 1.0733 0.9234 2.90%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 2.32 0.85 0.89 1.24 1.16 0.00 0.00 -
P/RPS 2.69 14.12 22.63 34.71 32.33 0.00 0.00 -
P/EPS 12.82 23.61 89.00 51.67 116.00 0.00 0.00 -
EY 7.80 4.24 1.12 1.94 0.86 0.00 0.00 -
DY 2.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.63 0.64 0.80 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 13/06/06 26/05/05 28/05/04 29/05/03 31/05/02 23/05/01 -
Price 2.52 0.80 0.81 1.10 1.22 0.00 0.00 -
P/RPS 2.92 13.29 20.60 30.79 34.00 0.00 0.00 -
P/EPS 13.92 22.22 81.00 45.83 122.00 0.00 0.00 -
EY 7.18 4.50 1.23 2.18 0.82 0.00 0.00 -
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.59 0.58 0.71 0.85 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