[MAGNUM] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 40.97%
YoY- 71.26%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,616,441 824,827 451,627 160,474 106,382 57,214 165,657 358.54%
PBT 504,055 344,427 194,739 112,817 77,591 36,366 -109,957 -
Tax -75,190 -48,871 -25,835 -5,685 -1,988 -1,024 -4,104 598.68%
NP 428,865 295,556 168,904 107,132 75,603 35,342 -114,061 -
-
NP to SH 291,014 172,889 159,921 104,367 74,034 34,227 -114,503 -
-
Tax Rate 14.92% 14.19% 13.27% 5.04% 2.56% 2.82% - -
Total Cost 1,187,576 529,271 282,723 53,342 30,779 21,872 279,718 162.89%
-
Net Worth 1,650,669 1,576,059 1,401,054 1,340,493 1,300,340 1,293,020 1,262,608 19.62%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 47,707 47,759 - - - - - -
Div Payout % 16.39% 27.62% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,650,669 1,576,059 1,401,054 1,340,493 1,300,340 1,293,020 1,262,608 19.62%
NOSH 954,144 955,187 953,098 957,495 949,153 950,750 956,521 -0.16%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 26.53% 35.83% 37.40% 66.76% 71.07% 61.77% -68.85% -
ROE 17.63% 10.97% 11.41% 7.79% 5.69% 2.65% -9.07% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 169.41 86.35 47.39 16.76 11.21 6.02 17.32 359.27%
EPS 30.50 18.10 16.80 10.90 7.80 3.60 -12.00 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.65 1.47 1.40 1.37 1.36 1.32 19.82%
Adjusted Per Share Value based on latest NOSH - 947,906
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 112.47 57.39 31.42 11.17 7.40 3.98 11.53 358.44%
EPS 20.25 12.03 11.13 7.26 5.15 2.38 -7.97 -
DPS 3.32 3.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1485 1.0966 0.9749 0.9327 0.9048 0.8997 0.8785 19.62%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.22 2.32 1.32 0.86 0.86 0.85 0.77 -
P/RPS 1.31 2.69 2.79 5.13 7.67 14.12 4.45 -55.84%
P/EPS 7.28 12.82 7.87 7.89 11.03 23.61 -6.43 -
EY 13.74 7.80 12.71 12.67 9.07 4.24 -15.55 -
DY 2.25 2.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.41 0.90 0.61 0.63 0.63 0.58 69.75%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 21/05/07 15/02/07 24/11/06 29/08/06 13/06/06 28/02/06 -
Price 1.73 2.52 2.69 1.37 0.92 0.80 0.80 -
P/RPS 1.02 2.92 5.68 8.17 8.21 13.29 4.62 -63.57%
P/EPS 5.67 13.92 16.03 12.57 11.79 22.22 -6.68 -
EY 17.63 7.18 6.24 7.96 8.48 4.50 -14.96 -
DY 2.89 1.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.53 1.83 0.98 0.67 0.59 0.61 39.15%

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