[MAGNUM] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -11.81%
YoY- -52.8%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 700,319 758,638 865,572 871,360 804,013 753,961 791,614 -2.01%
PBT 86,346 104,605 132,935 121,073 182,055 105,372 159,628 -9.72%
Tax -84,779 26,616 -30,765 -25,096 -8,514 -62,785 -26,319 21.50%
NP 1,567 131,221 102,170 95,977 173,541 42,587 133,309 -52.28%
-
NP to SH 649 134,624 69,694 60,137 127,406 50,888 118,125 -57.96%
-
Tax Rate 98.19% -25.44% 23.14% 20.73% 4.68% 59.58% 16.49% -
Total Cost 698,752 627,417 763,402 775,383 630,472 711,374 658,305 0.99%
-
Net Worth 3,245,091 3,379,921 2,869,923 2,215,573 2,130,228 1,623,127 1,648,034 11.94%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 71,164 - 54,769 - - 40,176 - -
Div Payout % 10,965.22% - 78.59% - - 78.95% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 3,245,091 3,379,921 2,869,923 2,215,573 2,130,228 1,623,127 1,648,034 11.94%
NOSH 1,423,285 1,432,170 1,095,390 1,055,035 1,019,248 803,528 952,620 6.91%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.22% 17.30% 11.80% 11.01% 21.58% 5.65% 16.84% -
ROE 0.02% 3.98% 2.43% 2.71% 5.98% 3.14% 7.17% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 49.20 52.97 79.02 82.59 78.88 93.83 83.10 -8.35%
EPS 0.00 9.40 6.30 5.70 12.50 5.30 12.40 -
DPS 5.00 0.00 5.00 0.00 0.00 5.00 0.00 -
NAPS 2.28 2.36 2.62 2.10 2.09 2.02 1.73 4.70%
Adjusted Per Share Value based on latest NOSH - 1,055,035
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 48.73 52.79 60.23 60.63 55.94 52.46 55.08 -2.01%
EPS 0.05 9.37 4.85 4.18 8.87 3.54 8.22 -57.24%
DPS 4.95 0.00 3.81 0.00 0.00 2.80 0.00 -
NAPS 2.258 2.3518 1.9969 1.5416 1.4822 1.1294 1.1467 11.94%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.61 3.30 3.03 2.04 0.70 0.75 2.22 -
P/RPS 7.34 6.23 3.83 2.47 0.89 0.80 2.67 18.33%
P/EPS 7,916.89 35.11 47.62 35.79 5.60 11.84 17.90 175.77%
EY 0.01 2.85 2.10 2.79 17.86 8.44 5.59 -65.12%
DY 1.39 0.00 1.65 0.00 0.00 6.67 0.00 -
P/NAPS 1.58 1.40 1.16 0.97 0.33 0.37 1.28 3.56%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 29/08/12 24/08/11 26/08/10 26/08/09 27/08/08 21/08/07 -
Price 3.33 3.81 2.75 2.14 1.03 0.70 1.73 -
P/RPS 6.77 7.19 3.48 2.59 1.31 0.75 2.08 21.71%
P/EPS 7,302.84 40.53 43.22 37.54 8.24 11.05 13.95 183.62%
EY 0.01 2.47 2.31 2.66 12.14 9.05 7.17 -66.54%
DY 1.50 0.00 1.82 0.00 0.00 7.14 0.00 -
P/NAPS 1.46 1.61 1.05 1.02 0.49 0.35 1.00 6.50%

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