[MAGNUM] QoQ 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- 16.3%
YoY- -3.05%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 824,827 291,153 54,092 49,168 57,214 43,881 42,999 617.87%
PBT 344,427 81,922 35,226 41,225 36,366 -172,618 11,736 853.40%
Tax -48,871 -20,150 -3,697 -964 -1,024 -2,986 -1,103 1155.02%
NP 295,556 61,772 31,529 40,261 35,342 -175,604 10,633 819.46%
-
NP to SH 172,889 55,554 30,333 39,807 34,227 -175,442 10,223 559.99%
-
Tax Rate 14.19% 24.60% 10.50% 2.34% 2.82% - 9.40% -
Total Cost 529,271 229,381 22,563 8,907 21,872 219,485 32,366 545.35%
-
Net Worth 1,576,059 960,619 1,327,068 1,298,466 1,293,020 1,365,626 1,347,577 11.01%
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 1,576,059 960,619 1,327,068 1,298,466 1,293,020 1,365,626 1,347,577 11.01%
NOSH 955,187 960,619 947,906 947,785 950,750 954,983 929,363 1.84%
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% 21.22% 58.29% 81.88% 61.77% -400.18% 24.73% -
ROE 10.97% 5.78% 2.29% 3.07% 2.65% -12.85% 0.76% -
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 30.31 5.71 5.19 6.02 4.59 4.63 604.52%
EPS 18.10 5.90 3.20 4.20 3.60 -18.40 1.10 548.03%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.00 1.40 1.37 1.36 1.43 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 20.26 3.76 3.42 3.98 3.05 2.99 618.16%
EPS 12.03 3.87 2.11 2.77 2.38 -12.21 0.71 560.82%
DPS 3.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0966 0.6684 0.9234 0.9035 0.8997 0.9502 0.9377 11.01%
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 4.36 15.07 16.58 14.12 16.76 20.53 -74.23%
P/EPS 12.82 22.82 26.88 20.48 23.61 -4.19 86.36 -71.99%
EY 7.80 4.38 3.72 4.88 4.24 -23.86 1.16 256.66%
DY 2.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.32 0.61 0.63 0.63 0.54 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 8.88 24.01 17.73 13.29 17.41 17.07 -69.21%
P/EPS 13.92 46.51 42.81 21.90 22.22 -4.35 71.82 -66.54%
EY 7.18 2.15 2.34 4.57 4.50 -22.96 1.39 199.11%
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 2.69 0.98 0.67 0.59 0.56 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