[MAGNUM] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -61.92%
YoY- 112.42%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 291,153 43,881 40,351 23,878 42,283 38,397 30,916 45.29%
PBT 81,922 -172,618 -150,451 13,395 -120,589 -168,582 -2,904 -
Tax -20,150 -2,986 -15,146 1,926 -2,721 168,582 2,904 -
NP 61,772 -175,604 -165,597 15,321 -123,310 0 0 -
-
NP to SH 55,554 -175,442 -165,597 15,321 -123,310 -171,219 -16,829 -
-
Tax Rate 24.60% - - -14.38% - - - -
Total Cost 229,381 219,485 205,948 8,557 165,593 38,397 30,916 39.63%
-
Net Worth 960,619 1,365,626 1,323,351 921,499 1,341,249 860,004 1,136,492 -2.76%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 960,619 1,365,626 1,323,351 921,499 1,341,249 860,004 1,136,492 -2.76%
NOSH 960,619 954,983 952,051 921,499 937,936 781,821 794,749 3.20%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 21.22% -400.18% -410.39% 64.16% -291.63% 0.00% 0.00% -
ROE 5.78% -12.85% -12.51% 1.66% -9.19% -19.91% -1.48% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 30.31 4.59 4.24 2.59 4.51 4.91 3.89 40.77%
EPS 5.90 -18.40 -17.40 1.60 -13.00 -21.90 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.43 1.39 1.00 1.43 1.10 1.43 -5.78%
Adjusted Per Share Value based on latest NOSH - 921,499
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 20.26 3.05 2.81 1.66 2.94 2.67 2.15 45.30%
EPS 3.87 -12.21 -11.52 1.07 -8.58 -11.91 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6684 0.9502 0.9208 0.6412 0.9333 0.5984 0.7908 -2.76%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 1.32 0.77 1.14 1.12 0.00 0.00 0.00 -
P/RPS 4.36 16.76 26.90 43.22 0.00 0.00 0.00 -
P/EPS 22.82 -4.19 -6.55 67.36 0.00 0.00 0.00 -
EY 4.38 -23.86 -15.26 1.48 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.54 0.82 1.12 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 28/02/06 28/02/05 26/02/04 27/02/03 28/02/02 27/02/01 -
Price 2.69 0.80 0.94 1.53 1.23 0.00 0.00 -
P/RPS 8.88 17.41 22.18 59.05 27.28 0.00 0.00 -
P/EPS 46.51 -4.35 -5.40 92.02 -9.36 0.00 0.00 -
EY 2.15 -22.96 -18.50 1.09 -10.69 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 0.56 0.68 1.53 0.86 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