[MAGNUM] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 13.58%
YoY- 238.49%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,219,240 184,896 151,634 120,876 131,321 123,575 355,730 22.77%
PBT 502,800 -80,988 -120,647 139,542 -52,692 -121,579 23,697 66.34%
Tax -73,682 -6,759 -33,497 -26,332 -29,056 -27,180 -3,972 62.66%
NP 429,118 -87,747 -154,144 113,210 -81,748 -148,759 19,725 67.04%
-
NP to SH 298,583 -89,934 -154,144 113,210 -81,748 -148,759 -44,101 -
-
Tax Rate 14.65% - - 18.87% - - 16.76% -
Total Cost 790,122 272,643 305,778 7,666 213,069 272,334 336,005 15.30%
-
Net Worth 1,576,059 1,293,020 1,352,119 1,485,351 1,352,636 1,542,562 1,327,039 2.90%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,576,059 1,293,020 1,352,119 1,485,351 1,352,636 1,542,562 1,327,039 2.90%
NOSH 955,187 950,750 965,800 958,291 945,900 902,083 927,999 0.48%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 35.20% -47.46% -101.66% 93.66% -62.25% -120.38% 5.54% -
ROE 18.94% -6.96% -11.40% 7.62% -6.04% -9.64% -3.32% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 127.64 19.45 15.70 12.61 13.88 13.70 38.33 22.18%
EPS 31.26 -9.46 -15.96 11.81 -8.64 -16.49 -4.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.36 1.40 1.55 1.43 1.71 1.43 2.41%
Adjusted Per Share Value based on latest NOSH - 958,291
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 84.84 12.87 10.55 8.41 9.14 8.60 24.75 22.78%
EPS 20.78 -6.26 -10.73 7.88 -5.69 -10.35 -3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0966 0.8997 0.9408 1.0335 0.9412 1.0733 0.9234 2.90%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 2.32 0.85 0.89 1.24 1.16 0.00 0.00 -
P/RPS 1.82 4.37 5.67 9.83 8.36 0.00 0.00 -
P/EPS 7.42 -8.99 -5.58 10.50 -13.42 0.00 0.00 -
EY 13.47 -11.13 -17.93 9.53 -7.45 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.63 0.64 0.80 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 13/06/06 26/05/05 28/05/04 29/05/03 31/05/02 23/05/01 -
Price 2.52 0.80 0.81 1.10 1.22 0.00 0.00 -
P/RPS 1.97 4.11 5.16 8.72 8.79 0.00 0.00 -
P/EPS 8.06 -8.46 -5.08 9.31 -14.12 0.00 0.00 -
EY 12.40 -11.82 -19.70 10.74 -7.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.59 0.58 0.71 0.85 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