[MAGNUM] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 32.01%
YoY- -31.18%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 37,975 147,892 107,541 68,874 34,233 120,586 96,708 -46.34%
PBT 7,397 -92,181 58,270 56,198 35,863 102,577 110,347 -83.47%
Tax 2,261 -48,622 -33,476 -25,837 -12,864 -2,907 -25,998 -
NP 9,658 -140,803 24,794 30,361 22,999 99,670 84,349 -76.38%
-
NP to SH 9,658 -140,803 24,794 30,361 22,999 99,670 84,349 -76.38%
-
Tax Rate -30.57% - 57.45% 45.97% 35.87% 2.83% 23.56% -
Total Cost 28,317 288,695 82,747 38,513 11,234 20,916 12,359 73.70%
-
Net Worth 1,352,119 1,465,736 1,487,639 1,480,098 1,485,351 1,459,727 1,447,352 -4.43%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,352,119 1,465,736 1,487,639 1,480,098 1,485,351 1,459,727 1,447,352 -4.43%
NOSH 965,800 951,777 953,615 948,781 958,291 954,070 958,511 0.50%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 25.43% -95.21% 23.06% 44.08% 67.18% 82.65% 87.22% -
ROE 0.71% -9.61% 1.67% 2.05% 1.55% 6.83% 5.83% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.93 15.54 11.28 7.26 3.57 12.64 10.09 -46.63%
EPS 1.00 -14.80 2.60 3.20 2.40 10.40 8.80 -76.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.54 1.56 1.56 1.55 1.53 1.51 -4.91%
Adjusted Per Share Value based on latest NOSH - 920,249
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.64 10.29 7.48 4.79 2.38 8.39 6.73 -46.38%
EPS 0.67 -9.80 1.73 2.11 1.60 6.94 5.87 -76.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9408 1.0199 1.0351 1.0299 1.0335 1.0157 1.0071 -4.43%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.89 1.14 1.14 1.13 1.24 1.12 1.21 -
P/RPS 22.63 7.34 10.11 15.57 34.71 8.86 11.99 52.66%
P/EPS 89.00 -7.71 43.85 35.31 51.67 10.72 13.75 246.92%
EY 1.12 -12.98 2.28 2.83 1.94 9.33 7.27 -71.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.73 0.72 0.80 0.73 0.80 -13.81%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 26/11/04 20/08/04 28/05/04 26/02/04 14/11/03 -
Price 0.81 0.94 1.13 1.04 1.10 1.53 1.22 -
P/RPS 20.60 6.05 10.02 14.33 30.79 12.11 12.09 42.61%
P/EPS 81.00 -6.35 43.46 32.50 45.83 14.65 13.86 224.10%
EY 1.23 -15.74 2.30 3.08 2.18 6.83 7.21 -69.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.72 0.67 0.71 1.00 0.81 -19.94%

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