[MAGNUM] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -1.39%
YoY- 24.3%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,219,240 451,627 204,355 193,262 184,896 165,657 162,127 284.31%
PBT 502,800 194,739 -59,801 -83,291 -80,988 -109,957 -87,790 -
Tax -73,682 -25,835 -8,671 -6,077 -6,759 -3,474 -15,634 181.36%
NP 429,118 168,904 -68,472 -89,368 -87,747 -113,431 -103,424 -
-
NP to SH 298,583 159,921 -71,075 -91,185 -89,934 -114,503 -104,658 -
-
Tax Rate 14.65% 13.27% - - - - - -
Total Cost 790,122 282,723 272,827 282,630 272,643 279,088 265,551 107.00%
-
Net Worth 1,576,059 960,619 1,327,068 1,298,466 1,293,020 1,365,626 1,347,577 11.01%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,576,059 960,619 1,327,068 1,298,466 1,293,020 1,365,626 1,347,577 11.01%
NOSH 955,187 960,619 947,906 947,785 950,750 954,983 929,363 1.84%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 35.20% 37.40% -33.51% -46.24% -47.46% -68.47% -63.79% -
ROE 18.94% 16.65% -5.36% -7.02% -6.96% -8.38% -7.77% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 127.64 47.01 21.56 20.39 19.45 17.35 17.44 277.41%
EPS 31.26 16.65 -7.50 -9.62 -9.46 -11.99 -11.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.00 1.40 1.37 1.36 1.43 1.45 9.00%
Adjusted Per Share Value based on latest NOSH - 947,785
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 84.84 31.42 14.22 13.45 12.87 11.53 11.28 284.35%
EPS 20.78 11.13 -4.95 -6.34 -6.26 -7.97 -7.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0966 0.6684 0.9234 0.9035 0.8997 0.9502 0.9377 11.01%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.32 1.32 0.86 0.86 0.85 0.77 0.95 -
P/RPS 1.82 2.81 3.99 4.22 4.37 4.44 5.45 -51.89%
P/EPS 7.42 7.93 -11.47 -8.94 -8.99 -6.42 -8.44 -
EY 13.47 12.61 -8.72 -11.19 -11.13 -15.57 -11.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.32 0.61 0.63 0.63 0.54 0.66 65.95%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 15/02/07 24/11/06 29/08/06 13/06/06 28/02/06 24/11/05 -
Price 2.52 2.69 1.37 0.92 0.80 0.80 0.79 -
P/RPS 1.97 5.72 6.35 4.51 4.11 4.61 4.53 -42.62%
P/EPS 8.06 16.16 -18.27 -9.56 -8.46 -6.67 -7.02 -
EY 12.40 6.19 -5.47 -10.46 -11.82 -14.99 -14.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 2.69 0.98 0.67 0.59 0.56 0.54 100.35%

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