[MAGNUM] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2874.62%
YoY- -1180.85%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 783,240 291,153 43,881 40,351 23,878 42,283 38,397 65.25%
PBT 71,595 81,922 -172,618 -150,451 13,395 -120,589 -168,582 -
Tax -3,063 -20,150 -2,986 -15,146 1,926 -2,721 168,582 -
NP 68,532 61,772 -175,604 -165,597 15,321 -123,310 0 -
-
NP to SH 45,870 55,554 -175,442 -165,597 15,321 -123,310 -171,219 -
-
Tax Rate 4.28% 24.60% - - -14.38% - - -
Total Cost 714,708 229,381 219,485 205,948 8,557 165,593 38,397 62.75%
-
Net Worth 953,394 960,619 1,365,626 1,323,351 921,499 1,341,249 860,004 1.73%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 57,203 - - - - - - -
Div Payout % 124.71% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 953,394 960,619 1,365,626 1,323,351 921,499 1,341,249 860,004 1.73%
NOSH 953,394 960,619 954,983 952,051 921,499 937,936 781,821 3.36%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.75% 21.22% -400.18% -410.39% 64.16% -291.63% 0.00% -
ROE 4.81% 5.78% -12.85% -12.51% 1.66% -9.19% -19.91% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 82.15 30.31 4.59 4.24 2.59 4.51 4.91 59.89%
EPS 4.80 5.90 -18.40 -17.40 1.60 -13.00 -21.90 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.43 1.39 1.00 1.43 1.10 -1.57%
Adjusted Per Share Value based on latest NOSH - 952,051
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 54.50 20.26 3.05 2.81 1.66 2.94 2.67 65.27%
EPS 3.19 3.87 -12.21 -11.52 1.07 -8.58 -11.91 -
DPS 3.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6634 0.6684 0.9502 0.9208 0.6412 0.9333 0.5984 1.73%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 1.16 1.32 0.77 1.14 1.12 0.00 0.00 -
P/RPS 1.41 4.36 16.76 26.90 43.22 0.00 0.00 -
P/EPS 24.11 22.82 -4.19 -6.55 67.36 0.00 0.00 -
EY 4.15 4.38 -23.86 -15.26 1.48 0.00 0.00 -
DY 5.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.32 0.54 0.82 1.12 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 15/02/07 28/02/06 28/02/05 26/02/04 27/02/03 28/02/02 -
Price 1.03 2.69 0.80 0.94 1.53 1.23 0.00 -
P/RPS 1.25 8.88 17.41 22.18 59.05 27.28 0.00 -
P/EPS 21.41 46.51 -4.35 -5.40 92.02 -9.36 0.00 -
EY 4.67 2.15 -22.96 -18.50 1.09 -10.69 0.00 -
DY 5.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 2.69 0.56 0.68 1.53 0.86 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