[MAGNUM] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 16.1%
YoY- 6456.24%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 54,092 42,999 38,667 37,765 24,879 31,034 89,692 -8.07%
PBT 35,226 11,736 2,072 56,068 5,423 6,544 -28,178 -
Tax -3,697 -1,103 -7,639 -15,833 -6,056 -2,727 28,178 -
NP 31,529 10,633 -5,567 40,235 -633 3,817 0 -
-
NP to SH 30,333 10,223 -5,567 40,235 -633 3,817 -45,141 -
-
Tax Rate 10.50% 9.40% 368.68% 28.24% 111.67% 41.67% - -
Total Cost 22,563 32,366 44,234 -2,470 25,512 27,217 89,692 -20.53%
-
Net Worth 1,327,068 1,347,577 1,447,419 1,446,544 1,107,749 1,000,053 1,112,959 2.97%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,327,068 1,347,577 1,447,419 1,446,544 1,107,749 1,000,053 1,112,959 2.97%
NOSH 947,906 929,363 927,833 957,976 632,999 763,400 778,293 3.33%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 58.29% 24.73% -14.40% 106.54% -2.54% 12.30% 0.00% -
ROE 2.29% 0.76% -0.38% 2.78% -0.06% 0.38% -4.06% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.71 4.63 4.17 3.94 3.93 4.07 11.52 -11.03%
EPS 3.20 1.10 -0.60 4.20 -0.10 0.50 -5.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.45 1.56 1.51 1.75 1.31 1.43 -0.35%
Adjusted Per Share Value based on latest NOSH - 957,976
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.76 2.99 2.69 2.63 1.73 2.16 6.24 -8.09%
EPS 2.11 0.71 -0.39 2.80 -0.04 0.27 -3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9234 0.9377 1.0071 1.0065 0.7708 0.6958 0.7744 2.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.86 0.95 1.14 1.21 0.00 0.00 0.00 -
P/RPS 15.07 20.53 27.35 30.69 0.00 0.00 0.00 -
P/EPS 26.88 86.36 -190.00 28.81 0.00 0.00 0.00 -
EY 3.72 1.16 -0.53 3.47 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.66 0.73 0.80 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 24/11/05 26/11/04 14/11/03 27/11/02 28/11/01 24/11/00 -
Price 1.37 0.79 1.13 1.22 0.00 0.00 0.00 -
P/RPS 24.01 17.07 27.11 30.95 0.00 0.00 0.00 -
P/EPS 42.81 71.82 -188.33 29.05 0.00 0.00 0.00 -
EY 2.34 1.39 -0.53 3.44 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.54 0.72 0.81 0.00 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