[MAGNUM] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 105.83%
YoY- -58.01%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 43,881 42,999 40,802 37,975 40,351 38,667 34,641 17.02%
PBT -172,618 11,736 43,528 7,397 -150,451 2,072 20,335 -
Tax -2,986 -1,103 -1,646 2,261 -15,146 -7,639 -12,973 -62.34%
NP -175,604 10,633 41,882 9,658 -165,597 -5,567 7,362 -
-
NP to SH -175,442 10,223 41,058 9,658 -165,597 -5,567 7,362 -
-
Tax Rate - 9.40% 3.78% -30.57% - 368.68% 63.80% -
Total Cost 219,485 32,366 -1,080 28,317 205,948 44,234 27,279 300.00%
-
Net Worth 1,365,626 1,347,577 1,374,965 1,352,119 1,323,351 1,447,419 1,435,589 -3.26%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,365,626 1,347,577 1,374,965 1,352,119 1,323,351 1,447,419 1,435,589 -3.26%
NOSH 954,983 929,363 954,837 965,800 952,051 927,833 920,249 2.49%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -400.18% 24.73% 102.65% 25.43% -410.39% -14.40% 21.25% -
ROE -12.85% 0.76% 2.99% 0.71% -12.51% -0.38% 0.51% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.59 4.63 4.27 3.93 4.24 4.17 3.76 14.18%
EPS -18.40 1.10 4.30 1.00 -17.40 -0.60 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.45 1.44 1.40 1.39 1.56 1.56 -5.62%
Adjusted Per Share Value based on latest NOSH - 965,800
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.05 2.99 2.84 2.64 2.81 2.69 2.41 16.95%
EPS -12.21 0.71 2.86 0.67 -11.52 -0.39 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9502 0.9377 0.9567 0.9408 0.9208 1.0071 0.9989 -3.26%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.77 0.95 0.94 0.89 1.14 1.14 1.13 -
P/RPS 16.76 20.53 22.00 22.63 26.90 27.35 30.02 -32.12%
P/EPS -4.19 86.36 21.86 89.00 -6.55 -190.00 141.25 -
EY -23.86 1.16 4.57 1.12 -15.26 -0.53 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.65 0.64 0.82 0.73 0.72 -17.40%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 25/08/05 26/05/05 28/02/05 26/11/04 20/08/04 -
Price 0.80 0.79 0.95 0.81 0.94 1.13 1.04 -
P/RPS 17.41 17.07 22.23 20.60 22.18 27.11 27.63 -26.43%
P/EPS -4.35 71.82 22.09 81.00 -5.40 -188.33 130.00 -
EY -22.96 1.39 4.53 1.23 -18.50 -0.53 0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.66 0.58 0.68 0.72 0.67 -11.23%

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