[MAGNUM] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 14.53%
YoY- -141.22%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 131,321 130,637 122,674 127,906 123,575 115,684 112,280 11.01%
PBT -52,692 -50,955 -102,178 -101,057 -121,579 -133,121 35,787 -
Tax -29,056 -29,427 -29,414 -26,085 -27,180 -26,463 -20,851 24.78%
NP -81,748 -80,382 -131,592 -127,142 -148,759 -159,584 14,936 -
-
NP to SH -81,748 -80,382 -131,592 -127,142 -148,759 -161,440 -3,749 681.97%
-
Tax Rate - - - - - - 58.26% -
Total Cost 213,069 211,019 254,266 255,048 272,334 275,268 97,344 68.66%
-
Net Worth 1,352,636 1,341,249 1,107,749 1,636,799 1,542,562 860,004 1,000,053 22.32%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,352,636 1,341,249 1,107,749 1,636,799 1,542,562 860,004 1,000,053 22.32%
NOSH 945,900 937,936 632,999 935,314 902,083 781,821 763,400 15.37%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -62.25% -61.53% -107.27% -99.40% -120.38% -137.95% 13.30% -
ROE -6.04% -5.99% -11.88% -7.77% -9.64% -18.77% -0.37% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 13.88 13.93 19.38 13.68 13.70 14.80 14.71 -3.80%
EPS -8.64 -8.57 -20.79 -13.59 -16.49 -20.65 -0.49 578.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.43 1.75 1.75 1.71 1.10 1.31 6.02%
Adjusted Per Share Value based on latest NOSH - 935,314
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 9.14 9.09 8.54 8.90 8.60 8.05 7.81 11.06%
EPS -5.69 -5.59 -9.16 -8.85 -10.35 -11.23 -0.26 683.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9412 0.9333 0.7708 1.1389 1.0733 0.5984 0.6958 22.33%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 8.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -13.42 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -7.45 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 27/11/02 28/08/02 31/05/02 28/02/02 28/11/01 -
Price 1.22 1.23 0.00 0.00 0.00 0.00 0.00 -
P/RPS 8.79 8.83 0.00 0.00 0.00 0.00 0.00 -
P/EPS -14.12 -14.35 0.00 0.00 0.00 0.00 0.00 -
EY -7.08 -6.97 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.86 0.00 0.00 0.00 0.00 0.00 -

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