[MAGNUM] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 118.4%
YoY- -86.48%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 483,010 66,178 326,487 383,881 527,350 485,705 50,554 348.41%
PBT 29,227 -31,103 14,468 12,645 43,918 47,279 -24,732 -
Tax -9,418 659 -12,521 -5,306 -84,637 -16,975 636 -
NP 19,809 -30,444 1,947 7,339 -40,719 30,304 -24,096 -
-
NP to SH 20,523 -29,907 2,051 7,517 -40,853 30,259 -23,665 -
-
Tax Rate 32.22% - 86.54% 41.96% 192.72% 35.90% - -
Total Cost 463,201 96,622 324,540 376,542 568,069 455,401 74,650 236.54%
-
Net Worth 2,356,973 2,342,601 2,371,345 2,371,345 2,368,363 2,433,697 2,433,253 -2.09%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 21,557 - - - 28,534 28,464 29,028 -17.94%
Div Payout % 105.04% - - - 0.00% 94.07% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,356,973 2,342,601 2,371,345 2,371,345 2,368,363 2,433,697 2,433,253 -2.09%
NOSH 1,437,179 1,437,179 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 -0.02%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.10% -46.00% 0.60% 1.91% -7.72% 6.24% -47.66% -
ROE 0.87% -1.28% 0.09% 0.32% -1.72% 1.24% -0.97% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 33.61 4.60 22.72 26.71 36.96 34.13 3.55 345.70%
EPS 1.43 -2.08 0.14 0.52 -2.86 2.13 -1.67 -
DPS 1.50 0.00 0.00 0.00 2.00 2.00 2.04 -18.48%
NAPS 1.64 1.63 1.65 1.65 1.66 1.71 1.71 -2.74%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 33.61 4.60 22.72 26.71 36.69 33.80 3.52 348.22%
EPS 1.43 -2.08 0.14 0.52 -2.84 2.11 -1.65 -
DPS 1.50 0.00 0.00 0.00 1.99 1.98 2.02 -17.95%
NAPS 1.64 1.63 1.65 1.65 1.6479 1.6934 1.6931 -2.09%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.90 2.04 1.98 2.20 2.28 2.10 2.20 -
P/RPS 5.65 44.30 8.72 8.24 6.17 6.15 61.92 -79.64%
P/EPS 133.05 -98.03 1,387.43 420.62 -79.63 98.77 -132.28 -
EY 0.75 -1.02 0.07 0.24 -1.26 1.01 -0.76 -
DY 0.79 0.00 0.00 0.00 0.88 0.95 0.93 -10.27%
P/NAPS 1.16 1.25 1.20 1.33 1.37 1.23 1.29 -6.81%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 19/05/21 25/02/21 26/11/20 26/08/20 -
Price 1.86 2.00 2.03 2.05 2.24 2.20 2.18 -
P/RPS 5.53 43.43 8.94 7.67 6.06 6.45 61.36 -79.81%
P/EPS 130.25 -96.11 1,422.46 391.94 -78.23 103.48 -131.08 -
EY 0.77 -1.04 0.07 0.26 -1.28 0.97 -0.76 -
DY 0.81 0.00 0.00 0.00 0.89 0.91 0.94 -9.42%
P/NAPS 1.13 1.23 1.23 1.24 1.35 1.29 1.27 -7.47%

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