[MAGNUM] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -4.35%
YoY- -17.43%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 759,149 753,961 797,068 783,240 806,365 791,614 824,827 -5.36%
PBT 37,949 105,372 130,626 71,595 104,024 159,628 344,427 -76.92%
Tax -3,425 -62,785 -76,428 -3,063 -29,687 -26,319 -48,871 -82.91%
NP 34,524 42,587 54,198 68,532 74,337 133,309 295,556 -76.01%
-
NP to SH 39,917 50,888 48,041 45,870 47,956 118,125 172,889 -62.26%
-
Tax Rate 9.03% 59.58% 58.51% 4.28% 28.54% 16.49% 14.19% -
Total Cost 724,625 711,374 742,870 714,708 732,028 658,305 529,271 23.22%
-
Net Worth 1,843,785 1,623,127 1,892,815 953,394 1,707,233 1,648,034 1,576,059 10.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 40,176 - 57,203 - - 47,759 -
Div Payout % - 78.95% - 124.71% - - 27.62% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,843,785 1,623,127 1,892,815 953,394 1,707,233 1,648,034 1,576,059 10.99%
NOSH 950,404 803,528 960,820 953,394 959,120 952,620 955,187 -0.33%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.55% 5.65% 6.80% 8.75% 9.22% 16.84% 35.83% -
ROE 2.16% 3.14% 2.54% 4.81% 2.81% 7.17% 10.97% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 79.88 93.83 82.96 82.15 84.07 83.10 86.35 -5.04%
EPS 4.20 5.30 5.00 4.80 5.00 12.40 18.10 -62.13%
DPS 0.00 5.00 0.00 6.00 0.00 0.00 5.00 -
NAPS 1.94 2.02 1.97 1.00 1.78 1.73 1.65 11.36%
Adjusted Per Share Value based on latest NOSH - 953,394
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 52.82 52.46 55.46 54.50 56.11 55.08 57.39 -5.36%
EPS 2.78 3.54 3.34 3.19 3.34 8.22 12.03 -62.24%
DPS 0.00 2.80 0.00 3.98 0.00 0.00 3.32 -
NAPS 1.2829 1.1294 1.317 0.6634 1.1879 1.1467 1.0966 10.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.64 0.75 0.93 1.16 1.83 2.22 2.32 -
P/RPS 0.80 0.80 1.12 1.41 2.18 2.67 2.69 -55.34%
P/EPS 15.24 11.84 18.60 24.11 36.60 17.90 12.82 12.18%
EY 6.56 8.44 5.38 4.15 2.73 5.59 7.80 -10.87%
DY 0.00 6.67 0.00 5.17 0.00 0.00 2.16 -
P/NAPS 0.33 0.37 0.47 1.16 1.03 1.28 1.41 -61.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 27/08/08 28/05/08 29/02/08 16/11/07 21/08/07 21/05/07 -
Price 0.52 0.70 0.91 1.03 2.58 1.73 2.52 -
P/RPS 0.65 0.75 1.10 1.25 3.07 2.08 2.92 -63.16%
P/EPS 12.38 11.05 18.20 21.41 51.60 13.95 13.92 -7.49%
EY 8.08 9.05 5.49 4.67 1.94 7.17 7.18 8.16%
DY 0.00 7.14 0.00 5.83 0.00 0.00 1.98 -
P/NAPS 0.27 0.35 0.46 1.03 1.45 1.00 1.53 -68.43%

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