[MAGNUM] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 106.86%
YoY- -58.01%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 797,068 824,827 57,214 37,975 34,233 33,943 33,259 69.71%
PBT 130,626 344,427 36,366 7,397 35,863 20,063 21,800 34.73%
Tax -76,428 -48,871 -1,024 2,261 -12,864 -10,604 -10,975 38.14%
NP 54,198 295,556 35,342 9,658 22,999 9,459 10,825 30.76%
-
NP to SH 48,041 172,889 34,227 9,658 22,999 9,459 10,825 28.16%
-
Tax Rate 58.51% 14.19% 2.82% -30.57% 35.87% 52.85% 50.34% -
Total Cost 742,870 529,271 21,872 28,317 11,234 24,484 22,434 79.10%
-
Net Worth 1,892,815 1,576,059 1,293,020 1,352,119 1,485,351 1,352,636 1,542,562 3.46%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 47,759 - - - - - -
Div Payout % - 27.62% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,892,815 1,576,059 1,293,020 1,352,119 1,485,351 1,352,636 1,542,562 3.46%
NOSH 960,820 955,187 950,750 965,800 958,291 945,900 902,083 1.05%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.80% 35.83% 61.77% 25.43% 67.18% 27.87% 32.55% -
ROE 2.54% 10.97% 2.65% 0.71% 1.55% 0.70% 0.70% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 82.96 86.35 6.02 3.93 3.57 3.59 3.69 67.91%
EPS 5.00 18.10 3.60 1.00 2.40 1.00 1.20 26.82%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.65 1.36 1.40 1.55 1.43 1.71 2.38%
Adjusted Per Share Value based on latest NOSH - 965,800
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 55.46 57.39 3.98 2.64 2.38 2.36 2.31 69.76%
EPS 3.34 12.03 2.38 0.67 1.60 0.66 0.75 28.23%
DPS 0.00 3.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.317 1.0966 0.8997 0.9408 1.0335 0.9412 1.0733 3.46%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.93 2.32 0.85 0.89 1.24 1.16 0.00 -
P/RPS 1.12 2.69 14.12 22.63 34.71 32.33 0.00 -
P/EPS 18.60 12.82 23.61 89.00 51.67 116.00 0.00 -
EY 5.38 7.80 4.24 1.12 1.94 0.86 0.00 -
DY 0.00 2.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.41 0.63 0.64 0.80 0.81 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 21/05/07 13/06/06 26/05/05 28/05/04 29/05/03 31/05/02 -
Price 0.91 2.52 0.80 0.81 1.10 1.22 0.00 -
P/RPS 1.10 2.92 13.29 20.60 30.79 34.00 0.00 -
P/EPS 18.20 13.92 22.22 81.00 45.83 122.00 0.00 -
EY 5.49 7.18 4.50 1.23 2.18 0.82 0.00 -
DY 0.00 1.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.53 0.59 0.58 0.71 0.85 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