[MAGNUM] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -15.84%
YoY- 293.08%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,188,272 3,206,046 3,230,408 3,232,882 3,299,308 451,627 213,965 504.54%
PBT 522,504 679,674 810,772 1,008,110 1,377,708 194,739 150,422 129.18%
Tax -305,712 -107,940 -139,836 -150,380 -195,484 -25,835 -7,580 1073.41%
NP 216,792 571,734 670,936 857,730 1,182,224 168,904 142,842 32.03%
-
NP to SH 192,164 384,840 451,960 582,028 691,556 159,921 139,156 23.98%
-
Tax Rate 58.51% 15.88% 17.25% 14.92% 14.19% 13.27% 5.04% -
Total Cost 2,971,480 2,634,312 2,559,472 2,375,152 2,117,084 282,723 71,122 1101.32%
-
Net Worth 1,892,815 1,833,033 1,699,624 1,650,669 1,576,059 1,401,054 1,340,493 25.83%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 105,017 63,656 95,414 191,037 - - -
Div Payout % - 27.29% 14.08% 16.39% 27.62% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,892,815 1,833,033 1,699,624 1,650,669 1,576,059 1,401,054 1,340,493 25.83%
NOSH 960,820 954,704 954,845 954,144 955,187 953,098 957,495 0.23%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.80% 17.83% 20.77% 26.53% 35.83% 37.40% 66.76% -
ROE 10.15% 20.99% 26.59% 35.26% 43.88% 11.41% 10.38% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 331.83 335.82 338.32 338.83 345.41 47.39 22.35 503.08%
EPS 20.00 40.30 47.33 61.00 72.40 16.80 14.53 23.71%
DPS 0.00 11.00 6.67 10.00 20.00 0.00 0.00 -
NAPS 1.97 1.92 1.78 1.73 1.65 1.47 1.40 25.54%
Adjusted Per Share Value based on latest NOSH - 952,620
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 221.84 223.08 224.77 224.95 229.57 31.42 14.89 504.48%
EPS 13.37 26.78 31.45 40.50 48.12 11.13 9.68 23.99%
DPS 0.00 7.31 4.43 6.64 13.29 0.00 0.00 -
NAPS 1.317 1.2754 1.1826 1.1485 1.0966 0.9749 0.9327 25.83%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.93 1.16 1.83 2.22 2.32 1.32 0.86 -
P/RPS 0.28 0.35 0.54 0.66 0.67 2.79 3.85 -82.54%
P/EPS 4.65 2.88 3.87 3.64 3.20 7.87 5.92 -14.85%
EY 21.51 34.75 25.87 27.48 31.21 12.71 16.90 17.42%
DY 0.00 9.48 3.64 4.50 8.62 0.00 0.00 -
P/NAPS 0.47 0.60 1.03 1.28 1.41 0.90 0.61 -15.94%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 16/11/07 21/08/07 21/05/07 15/02/07 24/11/06 -
Price 0.91 1.03 2.58 1.73 2.52 2.69 1.37 -
P/RPS 0.27 0.31 0.76 0.51 0.73 5.68 6.13 -87.50%
P/EPS 4.55 2.56 5.45 2.84 3.48 16.03 9.43 -38.45%
EY 21.98 39.14 18.35 35.26 28.73 6.24 10.61 62.43%
DY 0.00 10.68 2.58 5.78 7.94 0.00 0.00 -
P/NAPS 0.46 0.54 1.45 1.00 1.53 1.83 0.98 -39.57%

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