[MAGNUM] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -175.62%
YoY- -113.84%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 806,365 54,092 42,999 38,667 37,765 24,879 31,034 72.05%
PBT 104,024 35,226 11,736 2,072 56,068 5,423 6,544 58.53%
Tax -29,687 -3,697 -1,103 -7,639 -15,833 -6,056 -2,727 48.84%
NP 74,337 31,529 10,633 -5,567 40,235 -633 3,817 63.98%
-
NP to SH 47,956 30,333 10,223 -5,567 40,235 -633 3,817 52.44%
-
Tax Rate 28.54% 10.50% 9.40% 368.68% 28.24% 111.67% 41.67% -
Total Cost 732,028 22,563 32,366 44,234 -2,470 25,512 27,217 73.05%
-
Net Worth 1,707,233 1,327,068 1,347,577 1,447,419 1,446,544 1,107,749 1,000,053 9.31%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,707,233 1,327,068 1,347,577 1,447,419 1,446,544 1,107,749 1,000,053 9.31%
NOSH 959,120 947,906 929,363 927,833 957,976 632,999 763,400 3.87%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.22% 58.29% 24.73% -14.40% 106.54% -2.54% 12.30% -
ROE 2.81% 2.29% 0.76% -0.38% 2.78% -0.06% 0.38% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 84.07 5.71 4.63 4.17 3.94 3.93 4.07 65.60%
EPS 5.00 3.20 1.10 -0.60 4.20 -0.10 0.50 46.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.40 1.45 1.56 1.51 1.75 1.31 5.24%
Adjusted Per Share Value based on latest NOSH - 927,833
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 56.11 3.76 2.99 2.69 2.63 1.73 2.16 72.05%
EPS 3.34 2.11 0.71 -0.39 2.80 -0.04 0.27 52.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1879 0.9234 0.9377 1.0071 1.0065 0.7708 0.6958 9.31%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 1.83 0.86 0.95 1.14 1.21 0.00 0.00 -
P/RPS 2.18 15.07 20.53 27.35 30.69 0.00 0.00 -
P/EPS 36.60 26.88 86.36 -190.00 28.81 0.00 0.00 -
EY 2.73 3.72 1.16 -0.53 3.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.61 0.66 0.73 0.80 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/11/07 24/11/06 24/11/05 26/11/04 14/11/03 27/11/02 28/11/01 -
Price 2.58 1.37 0.79 1.13 1.22 0.00 0.00 -
P/RPS 3.07 24.01 17.07 27.11 30.95 0.00 0.00 -
P/EPS 51.60 42.81 71.82 -188.33 29.05 0.00 0.00 -
EY 1.94 2.34 1.39 -0.53 3.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.98 0.54 0.72 0.81 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