[MAGNUM] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -18.34%
YoY- -70.61%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 78,777 37,975 147,892 107,541 68,874 34,233 120,586 -24.72%
PBT 50,925 7,397 -92,181 58,270 56,198 35,863 102,577 -37.32%
Tax -15 2,261 -48,622 -33,476 -25,837 -12,864 -2,907 -97.02%
NP 50,910 9,658 -140,803 24,794 30,361 22,999 99,670 -36.12%
-
NP to SH 50,716 9,658 -140,803 24,794 30,361 22,999 99,670 -36.28%
-
Tax Rate 0.03% -30.57% - 57.45% 45.97% 35.87% 2.83% -
Total Cost 27,867 28,317 288,695 82,747 38,513 11,234 20,916 21.10%
-
Net Worth 1,352,426 1,352,119 1,465,736 1,487,639 1,480,098 1,485,351 1,459,727 -4.96%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,352,426 1,352,119 1,465,736 1,487,639 1,480,098 1,485,351 1,459,727 -4.96%
NOSH 939,185 965,800 951,777 953,615 948,781 958,291 954,070 -1.04%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 64.63% 25.43% -95.21% 23.06% 44.08% 67.18% 82.65% -
ROE 3.75% 0.71% -9.61% 1.67% 2.05% 1.55% 6.83% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.39 3.93 15.54 11.28 7.26 3.57 12.64 -23.92%
EPS 5.30 1.00 -14.80 2.60 3.20 2.40 10.40 -36.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.40 1.54 1.56 1.56 1.55 1.53 -3.96%
Adjusted Per Share Value based on latest NOSH - 927,833
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.48 2.64 10.29 7.48 4.79 2.38 8.39 -24.73%
EPS 3.53 0.67 -9.80 1.73 2.11 1.60 6.94 -36.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.941 0.9408 1.0199 1.0351 1.0299 1.0335 1.0157 -4.96%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.94 0.89 1.14 1.14 1.13 1.24 1.12 -
P/RPS 11.21 22.63 7.34 10.11 15.57 34.71 8.86 16.99%
P/EPS 17.41 89.00 -7.71 43.85 35.31 51.67 10.72 38.20%
EY 5.74 1.12 -12.98 2.28 2.83 1.94 9.33 -27.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.74 0.73 0.72 0.80 0.73 -7.45%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 26/11/04 20/08/04 28/05/04 26/02/04 -
Price 0.95 0.81 0.94 1.13 1.04 1.10 1.53 -
P/RPS 11.33 20.60 6.05 10.02 14.33 30.79 12.11 -4.34%
P/EPS 17.59 81.00 -6.35 43.46 32.50 45.83 14.65 12.97%
EY 5.68 1.23 -15.74 2.30 3.08 2.18 6.83 -11.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.61 0.72 0.67 0.71 1.00 -24.21%

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