[MAGNUM] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -9.41%
YoY- 18.68%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 3,137,244 3,206,046 451,627 165,657 147,892 120,586 130,637 69.77%
PBT 346,508 679,674 194,739 -109,957 -92,181 123,742 -50,955 -
Tax -147,232 -107,940 -25,835 -3,474 -48,622 -24,072 -29,427 30.74%
NP 199,276 571,734 168,904 -113,431 -140,803 99,670 -80,382 -
-
NP to SH 158,618 400,024 159,921 -114,503 -140,803 99,670 -80,382 -
-
Tax Rate 42.49% 15.88% 13.27% - - 19.45% - -
Total Cost 2,937,968 2,634,312 282,723 279,088 288,695 20,916 211,019 55.04%
-
Net Worth 946,624 953,394 960,619 1,365,626 1,323,351 921,499 1,341,249 -5.63%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 87,507 57,203 - - - - - -
Div Payout % 55.17% 14.30% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 946,624 953,394 960,619 1,365,626 1,323,351 921,499 1,341,249 -5.63%
NOSH 946,624 953,394 960,619 954,983 952,051 921,499 937,936 0.15%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.35% 17.83% 37.40% -68.47% -95.21% 82.65% -61.53% -
ROE 16.76% 41.96% 16.65% -8.38% -10.64% 10.82% -5.99% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 331.41 336.28 47.01 17.35 15.53 13.09 13.93 69.50%
EPS 16.76 41.96 16.65 -11.99 -14.79 10.82 -8.57 -
DPS 9.24 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.43 1.39 1.00 1.43 -5.78%
Adjusted Per Share Value based on latest NOSH - 954,983
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 218.29 223.08 31.42 11.53 10.29 8.39 9.09 69.77%
EPS 11.04 27.83 11.13 -7.97 -9.80 6.94 -5.59 -
DPS 6.09 3.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6587 0.6634 0.6684 0.9502 0.9208 0.6412 0.9333 -5.63%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.54 1.16 1.32 0.77 1.14 1.12 0.00 -
P/RPS 0.16 0.34 2.81 4.44 7.34 8.56 0.00 -
P/EPS 3.22 2.76 7.93 -6.42 -7.71 10.35 0.00 -
EY 31.03 36.17 12.61 -15.57 -12.97 9.66 0.00 -
DY 17.12 5.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.16 1.32 0.54 0.82 1.12 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 29/02/08 15/02/07 28/02/06 28/02/05 26/02/04 27/02/03 -
Price 0.52 1.03 2.69 0.80 0.94 1.53 1.23 -
P/RPS 0.16 0.31 5.72 4.61 6.05 11.69 8.83 -48.71%
P/EPS 3.10 2.45 16.16 -6.67 -6.36 14.15 -14.35 -
EY 32.22 40.74 6.19 -14.99 -15.73 7.07 -6.97 -
DY 17.78 5.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.03 2.69 0.56 0.68 1.53 0.86 -8.03%

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