[MAGNUM] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 133.19%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 136,932 120,586 128,944 117,886 135,772 126,014 111,641 14.56%
PBT 143,452 102,577 147,129 108,558 80,252 -50,955 92,845 33.61%
Tax -51,456 -2,907 -34,664 -20,330 -42,416 -29,427 -35,608 27.78%
NP 91,996 99,670 112,465 88,228 37,836 -80,382 57,237 37.17%
-
NP to SH 91,996 99,670 112,465 88,228 37,836 -80,382 57,237 37.17%
-
Tax Rate 35.87% 2.83% 23.56% 18.73% 52.85% - 38.35% -
Total Cost 44,936 20,916 16,478 29,658 97,936 206,396 54,404 -11.95%
-
Net Worth 1,485,351 1,459,727 1,447,352 1,409,730 1,352,636 1,335,722 1,669,422 -7.48%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,485,351 1,459,727 1,447,352 1,409,730 1,352,636 1,335,722 1,669,422 -7.48%
NOSH 958,291 954,070 958,511 959,000 945,900 940,650 953,955 0.30%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 67.18% 82.65% 87.22% 74.84% 27.87% -63.79% 51.27% -
ROE 6.19% 6.83% 7.77% 6.26% 2.80% -6.02% 3.43% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.29 12.64 13.45 12.29 14.35 13.40 11.70 14.24%
EPS 9.60 10.40 11.73 9.20 4.00 -8.50 6.00 36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.53 1.51 1.47 1.43 1.42 1.75 -7.76%
Adjusted Per Share Value based on latest NOSH - 962,638
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 9.53 8.39 8.97 8.20 9.45 8.77 7.77 14.56%
EPS 6.40 6.94 7.83 6.14 2.63 -5.59 3.98 37.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0335 1.0157 1.0071 0.9809 0.9412 0.9294 1.1616 -7.48%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 1.24 1.12 1.21 1.28 1.16 0.00 0.00 -
P/RPS 8.68 8.86 8.99 10.41 8.08 0.00 0.00 -
P/EPS 12.92 10.72 10.31 13.91 29.00 0.00 0.00 -
EY 7.74 9.33 9.70 7.19 3.45 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.80 0.87 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 26/02/04 14/11/03 20/08/03 29/05/03 27/02/03 27/11/02 -
Price 1.10 1.53 1.22 1.31 1.22 1.23 0.00 -
P/RPS 7.70 12.11 9.07 10.66 8.50 9.18 0.00 -
P/EPS 11.46 14.65 10.40 14.24 30.50 -14.39 0.00 -
EY 8.73 6.83 9.62 7.02 3.28 -6.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.00 0.81 0.89 0.85 0.87 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