[MAGNUM] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -22.35%
YoY- 224.79%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,102,058 3,188,272 3,206,046 3,230,408 3,232,882 3,299,308 451,627 261.76%
PBT 471,996 522,504 679,674 810,772 1,008,110 1,377,708 194,739 80.53%
Tax -278,426 -305,712 -107,940 -139,836 -150,380 -195,484 -25,835 388.61%
NP 193,570 216,792 571,734 670,936 857,730 1,182,224 168,904 9.52%
-
NP to SH 197,858 192,164 384,840 451,960 582,028 691,556 159,921 15.26%
-
Tax Rate 58.99% 58.51% 15.88% 17.25% 14.92% 14.19% 13.27% -
Total Cost 2,908,488 2,971,480 2,634,312 2,559,472 2,375,152 2,117,084 282,723 373.68%
-
Net Worth 1,898,113 1,892,815 1,833,033 1,699,624 1,650,669 1,576,059 1,401,054 22.45%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 93,966 - 105,017 63,656 95,414 191,037 - -
Div Payout % 47.49% - 27.29% 14.08% 16.39% 27.62% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,898,113 1,892,815 1,833,033 1,699,624 1,650,669 1,576,059 1,401,054 22.45%
NOSH 939,660 960,820 954,704 954,845 954,144 955,187 953,098 -0.94%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.24% 6.80% 17.83% 20.77% 26.53% 35.83% 37.40% -
ROE 10.42% 10.15% 20.99% 26.59% 35.26% 43.88% 11.41% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 330.13 331.83 335.82 338.32 338.83 345.41 47.39 265.18%
EPS 20.60 20.00 40.30 47.33 61.00 72.40 16.80 14.57%
DPS 10.00 0.00 11.00 6.67 10.00 20.00 0.00 -
NAPS 2.02 1.97 1.92 1.78 1.73 1.65 1.47 23.62%
Adjusted Per Share Value based on latest NOSH - 959,120
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 215.84 221.84 223.08 224.77 224.95 229.57 31.42 261.79%
EPS 13.77 13.37 26.78 31.45 40.50 48.12 11.13 15.26%
DPS 6.54 0.00 7.31 4.43 6.64 13.29 0.00 -
NAPS 1.3207 1.317 1.2754 1.1826 1.1485 1.0966 0.9749 22.45%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.75 0.93 1.16 1.83 2.22 2.32 1.32 -
P/RPS 0.23 0.28 0.35 0.54 0.66 0.67 2.79 -81.08%
P/EPS 3.56 4.65 2.88 3.87 3.64 3.20 7.87 -41.10%
EY 28.08 21.51 34.75 25.87 27.48 31.21 12.71 69.71%
DY 13.33 0.00 9.48 3.64 4.50 8.62 0.00 -
P/NAPS 0.37 0.47 0.60 1.03 1.28 1.41 0.90 -44.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 29/02/08 16/11/07 21/08/07 21/05/07 15/02/07 -
Price 0.70 0.91 1.03 2.58 1.73 2.52 2.69 -
P/RPS 0.21 0.27 0.31 0.76 0.51 0.73 5.68 -88.92%
P/EPS 3.32 4.55 2.56 5.45 2.84 3.48 16.03 -65.02%
EY 30.08 21.98 39.14 18.35 35.26 28.73 6.24 185.63%
DY 14.29 0.00 10.68 2.58 5.78 7.94 0.00 -
P/NAPS 0.35 0.46 0.54 1.45 1.00 1.53 1.83 -66.83%

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