[MAGNUM] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -50.47%
YoY- -56.9%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 813,244 804,013 831,201 827,066 759,149 753,961 797,068 1.34%
PBT 67,239 182,055 105,406 72,561 37,949 105,372 130,626 -35.74%
Tax -15,665 -8,514 -30,514 -4,594 -3,425 -62,785 -76,428 -65.20%
NP 51,574 173,541 74,892 67,967 34,524 42,587 54,198 -3.25%
-
NP to SH 50,727 127,406 45,024 19,772 39,917 50,888 48,041 3.69%
-
Tax Rate 23.30% 4.68% 28.95% 6.33% 9.03% 59.58% 58.51% -
Total Cost 761,670 630,472 756,309 759,099 724,625 711,374 742,870 1.67%
-
Net Worth 2,194,719 2,130,228 1,858,437 946,624 1,843,785 1,623,127 1,892,815 10.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 47,331 - 40,176 - -
Div Payout % - - - 239.39% - 78.95% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,194,719 2,130,228 1,858,437 946,624 1,843,785 1,623,127 1,892,815 10.35%
NOSH 1,035,244 1,019,248 957,957 946,624 950,404 803,528 960,820 5.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.34% 21.58% 9.01% 8.22% 4.55% 5.65% 6.80% -
ROE 2.31% 5.98% 2.42% 2.09% 2.16% 3.14% 2.54% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 78.56 78.88 86.77 87.37 79.88 93.83 82.96 -3.56%
EPS 4.90 12.50 4.70 2.20 4.20 5.30 5.00 -1.33%
DPS 0.00 0.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 2.12 2.09 1.94 1.00 1.94 2.02 1.97 5.00%
Adjusted Per Share Value based on latest NOSH - 946,624
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 56.59 55.94 57.84 57.55 52.82 52.46 55.46 1.35%
EPS 3.53 8.87 3.13 1.38 2.78 3.54 3.34 3.75%
DPS 0.00 0.00 0.00 3.29 0.00 2.80 0.00 -
NAPS 1.5271 1.4822 1.2931 0.6587 1.2829 1.1294 1.317 10.36%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.86 0.70 0.56 0.54 0.64 0.75 0.93 -
P/RPS 2.37 0.89 0.65 0.62 0.80 0.80 1.12 64.74%
P/EPS 37.96 5.60 11.91 25.85 15.24 11.84 18.60 60.82%
EY 2.63 17.86 8.39 3.87 6.56 8.44 5.38 -37.91%
DY 0.00 0.00 0.00 9.26 0.00 6.67 0.00 -
P/NAPS 0.88 0.33 0.29 0.54 0.33 0.37 0.47 51.85%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 20/02/09 20/11/08 27/08/08 28/05/08 -
Price 1.90 1.03 0.71 0.52 0.52 0.70 0.91 -
P/RPS 2.42 1.31 0.82 0.60 0.65 0.75 1.10 69.07%
P/EPS 38.78 8.24 15.11 24.90 12.38 11.05 18.20 65.51%
EY 2.58 12.14 6.62 4.02 8.08 9.05 5.49 -39.52%
DY 0.00 0.00 0.00 9.62 0.00 7.14 0.00 -
P/NAPS 0.90 0.49 0.37 0.52 0.27 0.35 0.46 56.36%

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