[MAGNUM] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 116.3%
YoY- 45.98%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 824,827 451,627 160,474 106,382 57,214 165,657 121,776 258.40%
PBT 344,427 194,739 112,817 77,591 36,366 -109,957 62,661 211.78%
Tax -48,871 -25,835 -5,685 -1,988 -1,024 -4,104 -1,118 1143.76%
NP 295,556 168,904 107,132 75,603 35,342 -114,061 61,543 184.91%
-
NP to SH 172,889 159,921 104,367 74,034 34,227 -114,503 60,939 100.53%
-
Tax Rate 14.19% 13.27% 5.04% 2.56% 2.82% - 1.78% -
Total Cost 529,271 282,723 53,342 30,779 21,872 279,718 60,233 326.38%
-
Net Worth 1,576,059 1,401,054 1,340,493 1,300,340 1,293,020 1,262,608 1,380,649 9.23%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 47,759 - - - - - - -
Div Payout % 27.62% - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,576,059 1,401,054 1,340,493 1,300,340 1,293,020 1,262,608 1,380,649 9.23%
NOSH 955,187 953,098 957,495 949,153 950,750 956,521 952,171 0.21%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 35.83% 37.40% 66.76% 71.07% 61.77% -68.85% 50.54% -
ROE 10.97% 11.41% 7.79% 5.69% 2.65% -9.07% 4.41% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 86.35 47.39 16.76 11.21 6.02 17.32 12.79 257.62%
EPS 18.10 16.80 10.90 7.80 3.60 -12.00 6.40 100.11%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.47 1.40 1.37 1.36 1.32 1.45 9.00%
Adjusted Per Share Value based on latest NOSH - 947,785
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 57.39 31.42 11.17 7.40 3.98 11.53 8.47 258.48%
EPS 12.03 11.13 7.26 5.15 2.38 -7.97 4.24 100.54%
DPS 3.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0966 0.9749 0.9327 0.9048 0.8997 0.8785 0.9607 9.23%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.32 1.32 0.86 0.86 0.85 0.77 0.95 -
P/RPS 2.69 2.79 5.13 7.67 14.12 4.45 7.43 -49.23%
P/EPS 12.82 7.87 7.89 11.03 23.61 -6.43 14.84 -9.30%
EY 7.80 12.71 12.67 9.07 4.24 -15.55 6.74 10.23%
DY 2.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.90 0.61 0.63 0.63 0.58 0.66 65.95%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 15/02/07 24/11/06 29/08/06 13/06/06 28/02/06 24/11/05 -
Price 2.52 2.69 1.37 0.92 0.80 0.80 0.79 -
P/RPS 2.92 5.68 8.17 8.21 13.29 4.62 6.18 -39.36%
P/EPS 13.92 16.03 12.57 11.79 22.22 -6.68 12.34 8.37%
EY 7.18 6.24 7.96 8.48 4.50 -14.96 8.10 -7.72%
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.83 0.98 0.67 0.59 0.61 0.54 100.35%

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