[MAGNUM] YoY TTM 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- 355.82%
YoY- 224.0%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 451,627 165,657 147,892 120,586 130,637 115,684 548,384 -3.18%
PBT 194,739 -109,957 -92,181 123,742 -50,955 -133,121 81,216 15.68%
Tax -25,835 -3,474 -48,622 -24,072 -29,427 -26,463 -19,934 4.41%
NP 168,904 -113,431 -140,803 99,670 -80,382 -159,584 61,282 18.39%
-
NP to SH 159,921 -114,503 -140,803 99,670 -80,382 -161,440 -688 -
-
Tax Rate 13.27% - - 19.45% - - 24.54% -
Total Cost 282,723 279,088 288,695 20,916 211,019 275,268 487,102 -8.66%
-
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 37.40% -68.47% -95.21% 82.65% -61.53% -137.95% 11.18% -
ROE 16.65% -8.38% -10.64% 10.82% -5.99% -18.77% -0.06% -
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 47.01 17.35 15.53 13.09 13.93 14.80 69.00 -6.19%
EPS 16.65 -11.99 -14.79 10.82 -8.57 -20.65 -0.09 -
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 31.42 11.53 10.29 8.39 9.09 8.05 38.16 -3.18%
EPS 11.13 -7.97 -9.80 6.94 -5.59 -11.23 -0.05 -
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 2.81 4.44 7.34 8.56 0.00 0.00 0.00 -
P/EPS 7.93 -6.42 -7.71 10.35 0.00 0.00 0.00 -
EY 12.61 -15.57 -12.97 9.66 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 5.72 4.61 6.05 11.69 8.83 0.00 0.00 -
P/EPS 16.16 -6.67 -6.36 14.15 -14.35 0.00 0.00 -
EY 6.19 -14.99 -15.73 7.07 -6.97 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