[MAGNUM] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -67.99%
YoY- -78.76%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 791,614 49,168 40,802 34,641 25,000 31,603 25,885 76.79%
PBT 159,628 41,225 43,528 20,335 34,216 42,411 21,889 39.23%
Tax -26,319 -964 -1,646 -12,973 439 -9,675 -10,770 16.05%
NP 133,309 40,261 41,882 7,362 34,655 32,736 11,119 51.25%
-
NP to SH 118,125 39,807 41,058 7,362 34,655 32,736 11,119 48.24%
-
Tax Rate 16.49% 2.34% 3.78% 63.80% -1.28% 22.81% 49.20% -
Total Cost 658,305 8,907 -1,080 27,279 -9,655 -1,133 14,766 88.25%
-
Net Worth 1,648,034 1,298,466 1,374,965 1,435,589 1,415,079 1,636,799 1,143,668 6.27%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,648,034 1,298,466 1,374,965 1,435,589 1,415,079 1,636,799 1,143,668 6.27%
NOSH 952,620 947,785 954,837 920,249 962,638 935,314 794,214 3.07%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 16.84% 81.88% 102.65% 21.25% 138.62% 103.59% 42.96% -
ROE 7.17% 3.07% 2.99% 0.51% 2.45% 2.00% 0.97% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 83.10 5.19 4.27 3.76 2.60 3.38 3.26 71.51%
EPS 12.40 4.20 4.30 0.80 3.60 3.50 1.40 43.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.37 1.44 1.56 1.47 1.75 1.44 3.10%
Adjusted Per Share Value based on latest NOSH - 920,249
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 55.08 3.42 2.84 2.41 1.74 2.20 1.80 76.81%
EPS 8.22 2.77 2.86 0.51 2.41 2.28 0.77 48.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1467 0.9035 0.9567 0.9989 0.9846 1.1389 0.7958 6.27%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 2.22 0.86 0.94 1.13 1.28 0.00 0.00 -
P/RPS 2.67 16.58 22.00 30.02 49.29 0.00 0.00 -
P/EPS 17.90 20.48 21.86 141.25 35.56 0.00 0.00 -
EY 5.59 4.88 4.57 0.71 2.81 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.63 0.65 0.72 0.87 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 29/08/06 25/08/05 20/08/04 20/08/03 28/08/02 30/08/01 -
Price 1.73 0.92 0.95 1.04 1.31 0.00 0.00 -
P/RPS 2.08 17.73 22.23 27.63 50.44 0.00 0.00 -
P/EPS 13.95 21.90 22.09 130.00 36.39 0.00 0.00 -
EY 7.17 4.57 4.53 0.77 2.75 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.67 0.66 0.67 0.89 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