[MAGNUM] YoY Quarter Result on 30-Jun-2006 [#2]

Stock

[MAGNUM] MAGNUM BERHAD

Announcement Date

29-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 16.3%

YoY- -3.05%

Quarter Report

MAGNUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	804,013	753,961	791,614	49,168	40,802	34,641	25,000	78.23%
YoY %	6.64%	-4.76%	1,510.02%	20.50%	17.79%	38.56%	-	-
Horiz. %	3,216.05%	3,015.84%	3,166.46%	196.67%	163.21%	138.56%	100.00%	-
PBT	182,055	105,372	159,628	41,225	43,528	20,335	34,216	32.09%
YoY %	72.77%	-33.99%	287.21%	-5.29%	114.05%	-40.57%	-	-
Horiz. %	532.08%	307.96%	466.53%	120.48%	127.22%	59.43%	100.00%	-
Tax	-8,514	-62,785	-26,319	-964	-1,646	-12,973	439	-
YoY %	86.44%	-138.55%	-2,630.19%	41.43%	87.31%	-3,055.13%	-	-
Horiz. %	-1,939.41%	-14,301.82%	-5,995.22%	-219.59%	-374.94%	-2,955.13%	100.00%	-
NP	173,541	42,587	133,309	40,261	41,882	7,362	34,655	30.76%
YoY %	307.50%	-68.05%	231.11%	-3.87%	468.89%	-78.76%	-	-
Horiz. %	500.77%	122.89%	384.67%	116.18%	120.85%	21.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	127,406	50,888	118,125	39,807	41,058	7,362	34,655	24.20%
YoY %	150.37%	-56.92%	196.74%	-3.05%	457.70%	-78.76%	-	-
Horiz. %	367.64%	146.84%	340.86%	114.87%	118.48%	21.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.68%	59.58%	16.49%	2.34%	3.78%	63.80%	-1.28%	-
YoY %	-92.15%	261.31%	604.70%	-38.10%	-94.08%	5,084.38%	-	-
Horiz. %	-365.62%	-4,654.69%	-1,288.28%	-182.81%	-295.31%	-4,984.38%	100.00%	-
Total Cost	630,472	711,374	658,305	8,907	-1,080	27,279	-9,655	-
YoY %	-11.37%	8.06%	7,290.87%	924.72%	-103.96%	382.54%	-	-
Horiz. %	-6,530.01%	-7,367.93%	-6,818.28%	-92.25%	11.19%	-282.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,130,228	1,623,127	1,648,034	1,298,466	1,374,965	1,435,589	1,415,079	7.04%
YoY %	31.24%	-1.51%	26.92%	-5.56%	-4.22%	1.45%	-	-
Horiz. %	150.54%	114.70%	116.46%	91.76%	97.17%	101.45%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	40,176	-	-	-	-	-	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-
Div Payout %	-	78.95%	-	-	-	-	-	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	2,130,228	1,623,127	1,648,034	1,298,466	1,374,965	1,435,589	1,415,079	7.04%
YoY %	31.24%	-1.51%	26.92%	-5.56%	-4.22%	1.45%	-	-
Horiz. %	150.54%	114.70%	116.46%	91.76%	97.17%	101.45%	100.00%	-
NOSH	1,019,248	803,528	952,620	947,785	954,837	920,249	962,638	0.95%
YoY %	26.85%	-15.65%	0.51%	-0.74%	3.76%	-4.40%	-	-
Horiz. %	105.88%	83.47%	98.96%	98.46%	99.19%	95.60%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	21.58%	5.65%	16.84%	81.88%	102.65%	21.25%	138.62%	-
YoY %	281.95%	-66.45%	-79.43%	-20.23%	383.06%	-84.67%	-	-
Horiz. %	15.57%	4.08%	12.15%	59.07%	74.05%	15.33%	100.00%	-
ROE	5.98%	3.14%	7.17%	3.07%	2.99%	0.51%	2.45%	-
YoY %	90.45%	-56.21%	133.55%	2.68%	486.27%	-79.18%	-	-
Horiz. %	244.08%	128.16%	292.65%	125.31%	122.04%	20.82%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	78.88	93.83	83.10	5.19	4.27	3.76	2.60	76.51%
YoY %	-15.93%	12.91%	1,501.16%	21.55%	13.56%	44.62%	-	-
Horiz. %	3,033.85%	3,608.85%	3,196.15%	199.62%	164.23%	144.62%	100.00%	-
EPS	12.50	5.30	12.40	4.20	4.30	0.80	3.60	23.03%
YoY %	135.85%	-57.26%	195.24%	-2.33%	437.50%	-77.78%	-	-
Horiz. %	347.22%	147.22%	344.44%	116.67%	119.44%	22.22%	100.00%	-
DPS	0.00	5.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NAPS	2.09	2.02	1.73	1.37	1.44	1.56	1.47	6.03%
YoY %	3.47%	16.76%	26.28%	-4.86%	-7.69%	6.12%	-	-
Horiz. %	142.18%	137.41%	117.69%	93.20%	97.96%	106.12%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 947,785
RPS	55.94	52.46	55.08	3.42	2.84	2.41	1.74	78.22%
YoY %	6.63%	-4.76%	1,510.53%	20.42%	17.84%	38.51%	-	-
Horiz. %	3,214.94%	3,014.94%	3,165.52%	196.55%	163.22%	138.51%	100.00%	-
EPS	8.87	3.54	8.22	2.77	2.86	0.51	2.41	24.23%
YoY %	150.56%	-56.93%	196.75%	-3.15%	460.78%	-78.84%	-	-
Horiz. %	368.05%	146.89%	341.08%	114.94%	118.67%	21.16%	100.00%	-
DPS	0.00	2.80	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NAPS	1.4822	1.1294	1.1467	0.9035	0.9567	0.9989	0.9846	7.04%
YoY %	31.24%	-1.51%	26.92%	-5.56%	-4.22%	1.45%	-	-
Horiz. %	150.54%	114.71%	116.46%	91.76%	97.17%	101.45%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.70	0.75	2.22	0.86	0.94	1.13	1.28	-
P/RPS	0.89	0.80	2.67	16.58	22.00	30.02	49.29	-48.74%
YoY %	11.25%	-70.04%	-83.90%	-24.64%	-26.72%	-39.10%	-	-
Horiz. %	1.81%	1.62%	5.42%	33.64%	44.63%	60.90%	100.00%	-
P/EPS	5.60	11.84	17.90	20.48	21.86	141.25	35.56	-26.49%
YoY %	-52.70%	-33.85%	-12.60%	-6.31%	-84.52%	297.22%	-	-
Horiz. %	15.75%	33.30%	50.34%	57.59%	61.47%	397.22%	100.00%	-
EY	17.86	8.44	5.59	4.88	4.57	0.71	2.81	36.06%
YoY %	111.61%	50.98%	14.55%	6.78%	543.66%	-74.73%	-	-
Horiz. %	635.59%	300.36%	198.93%	173.67%	162.63%	25.27%	100.00%	-
DY	0.00	6.67	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
P/NAPS	0.33	0.37	1.28	0.63	0.65	0.72	0.87	-14.90%
YoY %	-10.81%	-71.09%	103.17%	-3.08%	-9.72%	-17.24%	-	-
Horiz. %	37.93%	42.53%	147.13%	72.41%	74.71%	82.76%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	27/08/08	21/08/07	29/08/06	25/08/05	20/08/04	20/08/03	-
Price	1.03	0.70	1.73	0.92	0.95	1.04	1.31	-
P/RPS	1.31	0.75	2.08	17.73	22.23	27.63	50.44	-45.55%
YoY %	74.67%	-63.94%	-88.27%	-20.24%	-19.54%	-45.22%	-	-
Horiz. %	2.60%	1.49%	4.12%	35.15%	44.07%	54.78%	100.00%	-
P/EPS	8.24	11.05	13.95	21.90	22.09	130.00	36.39	-21.91%
YoY %	-25.43%	-20.79%	-36.30%	-0.86%	-83.01%	257.24%	-	-
Horiz. %	22.64%	30.37%	38.33%	60.18%	60.70%	357.24%	100.00%	-
EY	12.14	9.05	7.17	4.57	4.53	0.77	2.75	28.05%
YoY %	34.14%	26.22%	56.89%	0.88%	488.31%	-72.00%	-	-
Horiz. %	441.45%	329.09%	260.73%	166.18%	164.73%	28.00%	100.00%	-
DY	0.00	7.14	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
P/NAPS	0.49	0.35	1.00	0.67	0.66	0.67	0.89	-9.46%
YoY %	40.00%	-65.00%	49.25%	1.52%	-1.49%	-24.72%	-	-
Horiz. %	55.06%	39.33%	112.36%	75.28%	74.16%	75.28%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos