[MAGNUM] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -240.44%
YoY- 49.17%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 128,944 117,886 135,772 126,014 111,641 125,760 133,036 -2.05%
PBT 147,129 108,558 80,252 -50,955 92,845 128,422 87,200 41.68%
Tax -34,664 -20,330 -42,416 -29,427 -35,608 -41,300 -43,900 -14.55%
NP 112,465 88,228 37,836 -80,382 57,237 87,122 43,300 88.84%
-
NP to SH 112,465 88,228 37,836 -80,382 57,237 87,122 43,300 88.84%
-
Tax Rate 23.56% 18.73% 52.85% - 38.35% 32.16% 50.34% -
Total Cost 16,478 29,658 97,936 206,396 54,404 38,638 89,736 -67.66%
-
Net Worth 1,447,352 1,409,730 1,352,636 1,335,722 1,669,422 1,621,952 1,542,562 -4.15%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,447,352 1,409,730 1,352,636 1,335,722 1,669,422 1,621,952 1,542,562 -4.15%
NOSH 958,511 959,000 945,900 940,650 953,955 926,829 902,083 4.12%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 87.22% 74.84% 27.87% -63.79% 51.27% 69.28% 32.55% -
ROE 7.77% 6.26% 2.80% -6.02% 3.43% 5.37% 2.81% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 13.45 12.29 14.35 13.40 11.70 13.57 14.75 -5.96%
EPS 11.73 9.20 4.00 -8.50 6.00 9.40 4.80 81.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.47 1.43 1.42 1.75 1.75 1.71 -7.95%
Adjusted Per Share Value based on latest NOSH - 937,936
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.97 8.20 9.45 8.77 7.77 8.75 9.26 -2.09%
EPS 7.83 6.14 2.63 -5.59 3.98 6.06 3.01 89.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0071 0.9809 0.9412 0.9294 1.1616 1.1286 1.0733 -4.15%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 1.21 1.28 1.16 0.00 0.00 0.00 0.00 -
P/RPS 8.99 10.41 8.08 0.00 0.00 0.00 0.00 -
P/EPS 10.31 13.91 29.00 0.00 0.00 0.00 0.00 -
EY 9.70 7.19 3.45 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.87 0.81 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 20/08/03 29/05/03 27/02/03 27/11/02 28/08/02 31/05/02 -
Price 1.22 1.31 1.22 1.23 0.00 0.00 0.00 -
P/RPS 9.07 10.66 8.50 9.18 0.00 0.00 0.00 -
P/EPS 10.40 14.24 30.50 -14.39 0.00 0.00 0.00 -
EY 9.62 7.02 3.28 -6.95 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.89 0.85 0.87 0.00 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