[MAGNUM] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -101.93%
YoY- -116.58%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 25,000 33,943 42,283 24,879 31,603 33,259 38,397 -24.93%
PBT 34,216 20,063 -120,589 5,423 42,411 21,800 -168,582 -
Tax 439 -10,604 -2,721 -6,056 -9,675 -10,975 168,582 -98.12%
NP 34,655 9,459 -123,310 -633 32,736 10,825 0 -
-
NP to SH 34,655 9,459 -123,310 -633 32,736 10,825 -171,219 -
-
Tax Rate -1.28% 52.85% - 111.67% 22.81% 50.34% - -
Total Cost -9,655 24,484 165,593 25,512 -1,133 22,434 38,397 -
-
Net Worth 1,415,079 1,352,636 1,341,249 1,107,749 1,636,799 1,542,562 860,004 39.50%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,415,079 1,352,636 1,341,249 1,107,749 1,636,799 1,542,562 860,004 39.50%
NOSH 962,638 945,900 937,936 632,999 935,314 902,083 781,821 14.92%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 138.62% 27.87% -291.63% -2.54% 103.59% 32.55% 0.00% -
ROE 2.45% 0.70% -9.19% -0.06% 2.00% 0.70% -19.91% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.60 3.59 4.51 3.93 3.38 3.69 4.91 -34.62%
EPS 3.60 1.00 -13.00 -0.10 3.50 1.20 -21.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.43 1.43 1.75 1.75 1.71 1.10 21.38%
Adjusted Per Share Value based on latest NOSH - 632,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.74 2.36 2.94 1.73 2.20 2.31 2.67 -24.89%
EPS 2.41 0.66 -8.58 -0.04 2.28 0.75 -11.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9846 0.9412 0.9333 0.7708 1.1389 1.0733 0.5984 39.50%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 1.28 1.16 0.00 0.00 0.00 0.00 0.00 -
P/RPS 49.29 32.33 0.00 0.00 0.00 0.00 0.00 -
P/EPS 35.56 116.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.81 0.86 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 29/05/03 27/02/03 27/11/02 28/08/02 31/05/02 28/02/02 -
Price 1.31 1.22 1.23 0.00 0.00 0.00 0.00 -
P/RPS 50.44 34.00 27.28 0.00 0.00 0.00 0.00 -
P/EPS 36.39 122.00 -9.36 0.00 0.00 0.00 0.00 -
EY 2.75 0.82 -10.69 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.85 0.86 0.00 0.00 0.00 0.00 -

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