[MAGNUM] QoQ 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- -61.92%
YoY- 112.42%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 38,667 34,641 34,233 23,878 37,765 25,000 33,943 9.04%
PBT 2,072 20,335 35,863 13,395 56,068 34,216 20,063 -77.89%
Tax -7,639 -12,973 -12,864 1,926 -15,833 439 -10,604 -19.59%
NP -5,567 7,362 22,999 15,321 40,235 34,655 9,459 -
-
NP to SH -5,567 7,362 22,999 15,321 40,235 34,655 9,459 -
-
Tax Rate 368.68% 63.80% 35.87% -14.38% 28.24% -1.28% 52.85% -
Total Cost 44,234 27,279 11,234 8,557 -2,470 -9,655 24,484 48.17%
-
Net Worth 1,447,419 1,435,589 1,485,351 921,499 1,446,544 1,415,079 1,352,636 4.60%
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 1,447,419 1,435,589 1,485,351 921,499 1,446,544 1,415,079 1,352,636 4.60%
NOSH 927,833 920,249 958,291 921,499 957,976 962,638 945,900 -1.27%
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 -14.40% 21.25% 67.18% 64.16% 106.54% 138.62% 27.87% -
ROE -0.38% 0.51% 1.55% 1.66% 2.78% 2.45% 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 4.17 3.76 3.57 2.59 3.94 2.60 3.59 10.46%
EPS -0.60 0.80 2.40 1.60 4.20 3.60 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.56 1.55 1.00 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 2.69 2.41 2.38 1.66 2.63 1.74 2.36 9.09%
EPS -0.39 0.51 1.60 1.07 2.80 2.41 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0071 0.9989 1.0335 0.6412 1.0065 0.9846 0.9412 4.60%
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 27.35 30.02 34.71 43.22 30.69 49.29 32.33 -10.52%
P/EPS -190.00 141.25 51.67 67.36 28.81 35.56 116.00 -
EY -0.53 0.71 1.94 1.48 3.47 2.81 0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 0.80 1.12 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 27.11 27.63 30.79 59.05 30.95 50.44 34.00 -13.97%
P/EPS -188.33 130.00 45.83 92.02 29.05 36.39 122.00 -
EY -0.53 0.77 2.18 1.09 3.44 2.75 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.71 1.53 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