[MAGNUM] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -24.11%
YoY- 207.63%
Quarter Report
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,961,686 193,262 157,795 130,517 126,105 127,906 171,861 50.02%
PBT 621,203 -83,291 -97,454 125,661 -60,887 -101,057 1,065 188.91%
Tax -99,037 -6,077 -22,170 -39,744 -18,942 -26,085 10,054 -
NP 522,166 -89,368 -119,624 85,917 -79,829 -127,142 11,119 89.88%
-
NP to SH 392,085 -91,185 -120,448 85,917 -79,829 -127,142 -52,707 -
-
Tax Rate 15.94% - - 31.63% - - -944.04% -
Total Cost 1,439,520 282,630 277,419 44,600 205,934 255,048 160,742 44.08%
-
Net Worth 1,648,034 1,298,466 1,374,965 1,435,589 1,415,079 1,636,799 1,143,668 6.27%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,648,034 1,298,466 1,374,965 1,435,589 1,415,079 1,636,799 1,143,668 6.27%
NOSH 952,620 947,785 954,837 920,249 962,638 935,314 794,214 3.07%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 26.62% -46.24% -75.81% 65.83% -63.30% -99.40% 6.47% -
ROE 23.79% -7.02% -8.76% 5.98% -5.64% -7.77% -4.61% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 205.93 20.39 16.53 14.18 13.10 13.68 21.64 45.54%
EPS 41.16 -9.62 -12.61 9.34 -8.29 -13.59 -6.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.37 1.44 1.56 1.47 1.75 1.44 3.10%
Adjusted Per Share Value based on latest NOSH - 920,249
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 136.50 13.45 10.98 9.08 8.77 8.90 11.96 50.02%
EPS 27.28 -6.34 -8.38 5.98 -5.55 -8.85 -3.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1467 0.9035 0.9567 0.9989 0.9846 1.1389 0.7958 6.27%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 2.22 0.86 0.94 1.13 1.28 0.00 0.00 -
P/RPS 1.08 4.22 5.69 7.97 9.77 0.00 0.00 -
P/EPS 5.39 -8.94 -7.45 12.10 -15.44 0.00 0.00 -
EY 18.54 -11.19 -13.42 8.26 -6.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.63 0.65 0.72 0.87 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 29/08/06 25/08/05 20/08/04 20/08/03 28/08/02 30/08/01 -
Price 1.73 0.92 0.95 1.04 1.31 0.00 0.00 -
P/RPS 0.84 4.51 5.75 7.33 10.00 0.00 0.00 -
P/EPS 4.20 -9.56 -7.53 11.14 -15.80 0.00 0.00 -
EY 23.79 -10.46 -13.28 8.98 -6.33 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.67 0.66 0.67 0.89 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