[MAGNUM] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -87.52%
YoY- -72.21%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 3,137,244 2,310,178 1,551,029 797,068 3,206,046 2,422,806 1,616,441 55.28%
PBT 346,508 273,947 235,998 130,626 679,674 608,079 504,055 -22.01%
Tax -63,588 -142,638 -139,213 -76,428 -107,940 -104,877 -75,190 -10.52%
NP 282,920 131,309 96,785 54,198 571,734 503,202 428,865 -24.12%
-
NP to SH 158,618 138,846 98,929 48,041 384,840 338,970 291,014 -33.15%
-
Tax Rate 18.35% 52.07% 58.99% 58.51% 15.88% 17.25% 14.92% -
Total Cost 2,854,324 2,178,869 1,454,244 742,870 2,634,312 1,919,604 1,187,576 78.95%
-
Net Worth 1,932,402 1,857,663 1,898,113 1,892,815 1,833,033 1,699,624 1,650,669 11.02%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 95,192 47,877 46,983 - 105,017 47,742 47,707 58.16%
Div Payout % 60.01% 34.48% 47.49% - 27.29% 14.08% 16.39% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,932,402 1,857,663 1,898,113 1,892,815 1,833,033 1,699,624 1,650,669 11.02%
NOSH 951,922 957,558 939,660 960,820 954,704 954,845 954,144 -0.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.02% 5.68% 6.24% 6.80% 17.83% 20.77% 26.53% -
ROE 8.21% 7.47% 5.21% 2.54% 20.99% 19.94% 17.63% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 329.57 241.26 165.06 82.96 335.82 253.74 169.41 55.52%
EPS 16.70 14.50 10.30 5.00 40.30 35.50 30.50 -32.94%
DPS 10.00 5.00 5.00 0.00 11.00 5.00 5.00 58.40%
NAPS 2.03 1.94 2.02 1.97 1.92 1.78 1.73 11.19%
Adjusted Per Share Value based on latest NOSH - 960,820
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 218.29 160.74 107.92 55.46 223.08 168.58 112.47 55.28%
EPS 11.04 9.66 6.88 3.34 26.78 23.59 20.25 -33.14%
DPS 6.62 3.33 3.27 0.00 7.31 3.32 3.32 58.09%
NAPS 1.3446 1.2926 1.3207 1.317 1.2754 1.1826 1.1485 11.02%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.54 0.64 0.75 0.93 1.16 1.83 2.22 -
P/RPS 0.16 0.27 0.45 1.12 0.35 0.72 1.31 -75.22%
P/EPS 3.24 4.41 7.12 18.60 2.88 5.15 7.28 -41.56%
EY 30.86 22.66 14.04 5.38 34.75 19.40 13.74 71.08%
DY 18.52 7.81 6.67 0.00 9.48 2.73 2.25 305.07%
P/NAPS 0.27 0.33 0.37 0.47 0.60 1.03 1.28 -64.39%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 20/11/08 27/08/08 28/05/08 29/02/08 16/11/07 21/08/07 -
Price 0.52 0.52 0.70 0.91 1.03 2.58 1.73 -
P/RPS 0.16 0.22 0.42 1.10 0.31 1.02 1.02 -70.75%
P/EPS 3.12 3.59 6.65 18.20 2.56 7.27 5.67 -32.72%
EY 32.04 27.88 15.04 5.49 39.14 13.76 17.63 48.65%
DY 19.23 9.62 7.14 0.00 10.68 1.94 2.89 251.74%
P/NAPS 0.26 0.27 0.35 0.46 0.54 1.45 1.00 -59.09%

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