[MAGNUM] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 18.16%
YoY- 224.0%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 107,541 68,874 34,233 120,586 96,708 58,943 33,943 115.26%
PBT 58,270 56,198 35,863 102,577 110,347 54,279 20,063 103.16%
Tax -33,476 -25,837 -12,864 -2,907 -25,998 -10,165 -10,604 114.74%
NP 24,794 30,361 22,999 99,670 84,349 44,114 9,459 89.77%
-
NP to SH 24,794 30,361 22,999 99,670 84,349 44,114 9,459 89.77%
-
Tax Rate 57.45% 45.97% 35.87% 2.83% 23.56% 18.73% 52.85% -
Total Cost 82,747 38,513 11,234 20,916 12,359 14,829 24,484 124.70%
-
Net Worth 1,487,639 1,480,098 1,485,351 1,459,727 1,447,352 1,409,730 1,352,636 6.52%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,487,639 1,480,098 1,485,351 1,459,727 1,447,352 1,409,730 1,352,636 6.52%
NOSH 953,615 948,781 958,291 954,070 958,511 959,000 945,900 0.54%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 23.06% 44.08% 67.18% 82.65% 87.22% 74.84% 27.87% -
ROE 1.67% 2.05% 1.55% 6.83% 5.83% 3.13% 0.70% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.28 7.26 3.57 12.64 10.09 6.15 3.59 114.07%
EPS 2.60 3.20 2.40 10.40 8.80 4.60 1.00 88.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.56 1.55 1.53 1.51 1.47 1.43 5.95%
Adjusted Per Share Value based on latest NOSH - 921,499
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.48 4.79 2.38 8.39 6.73 4.10 2.36 115.31%
EPS 1.73 2.11 1.60 6.94 5.87 3.07 0.66 89.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0351 1.0299 1.0335 1.0157 1.0071 0.9809 0.9412 6.52%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.14 1.13 1.24 1.12 1.21 1.28 1.16 -
P/RPS 10.11 15.57 34.71 8.86 11.99 20.83 32.33 -53.83%
P/EPS 43.85 35.31 51.67 10.72 13.75 27.83 116.00 -47.62%
EY 2.28 2.83 1.94 9.33 7.27 3.59 0.86 91.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 0.80 0.73 0.80 0.87 0.81 -6.68%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 20/08/04 28/05/04 26/02/04 14/11/03 20/08/03 29/05/03 -
Price 1.13 1.04 1.10 1.53 1.22 1.31 1.22 -
P/RPS 10.02 14.33 30.79 12.11 12.09 21.31 34.00 -55.61%
P/EPS 43.46 32.50 45.83 14.65 13.86 28.48 122.00 -49.65%
EY 2.30 3.08 2.18 6.83 7.21 3.51 0.82 98.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.71 1.00 0.81 0.89 0.85 -10.44%

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