[MAGNUM] YoY TTM 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- 51.19%
YoY- 70.39%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 204,355 162,127 131,419 138,991 122,674 112,280 755,470 -19.57%
PBT -59,801 -87,790 71,665 -10,242 -102,178 35,787 185,599 -
Tax -8,671 -15,634 -31,550 -28,719 -29,414 -20,851 -26,109 -16.77%
NP -68,472 -103,424 40,115 -38,961 -131,592 14,936 159,490 -
-
NP to SH -71,075 -104,658 40,115 -38,961 -131,592 -3,749 114,349 -
-
Tax Rate - - 44.02% - - 58.26% 14.07% -
Total Cost 272,827 265,551 91,304 177,952 254,266 97,344 595,980 -12.20%
-
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 -33.51% -63.79% 30.52% -28.03% -107.27% 13.30% 21.11% -
ROE -5.36% -7.77% 2.77% -2.69% -11.88% -0.37% 10.27% -
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 21.56 17.44 14.16 14.51 19.38 14.71 97.07 -22.17%
EPS -7.50 -11.26 4.32 -4.07 -20.79 -0.49 14.69 -
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 14.22 11.28 9.14 9.67 8.54 7.81 52.57 -19.57%
EPS -4.95 -7.28 2.79 -2.71 -9.16 -0.26 7.96 -
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 3.99 5.45 8.05 8.34 0.00 0.00 0.00 -
P/EPS -11.47 -8.44 26.37 -29.75 0.00 0.00 0.00 -
EY -8.72 -11.85 3.79 -3.36 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 6.35 4.53 7.98 8.41 0.00 0.00 0.00 -
P/EPS -18.27 -7.02 26.14 -30.00 0.00 0.00 0.00 -
EY -5.47 -14.25 3.83 -3.33 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