[MAGNUM] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 31.32%
YoY- 529.99%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,178,287 3,206,046 2,713,959 1,961,686 1,219,240 451,627 204,355 522.03%
PBT 465,873 679,674 690,001 621,203 502,800 194,739 -59,801 -
Tax -135,497 -107,940 -125,027 -99,037 -73,682 -25,835 -8,671 523.99%
NP 330,376 571,734 564,974 522,166 429,118 168,904 -68,472 -
-
NP to SH 275,176 400,024 409,708 392,085 298,583 159,921 -71,075 -
-
Tax Rate 29.08% 15.88% 18.12% 15.94% 14.65% 13.27% - -
Total Cost 2,847,911 2,634,312 2,148,985 1,439,520 790,122 282,723 272,827 376.95%
-
Net Worth 1,892,815 953,394 1,707,233 1,648,034 1,576,059 960,619 1,327,068 26.68%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 57,203 57,203 - - - - - -
Div Payout % 20.79% 14.30% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,892,815 953,394 1,707,233 1,648,034 1,576,059 960,619 1,327,068 26.68%
NOSH 960,820 953,394 959,120 952,620 955,187 960,619 947,906 0.90%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.39% 17.83% 20.82% 26.62% 35.20% 37.40% -33.51% -
ROE 14.54% 41.96% 24.00% 23.79% 18.94% 16.65% -5.36% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 330.79 336.28 282.96 205.93 127.64 47.01 21.56 516.42%
EPS 28.64 41.96 42.72 41.16 31.26 16.65 -7.50 -
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.00 1.78 1.73 1.65 1.00 1.40 25.54%
Adjusted Per Share Value based on latest NOSH - 952,620
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 221.15 223.08 188.84 136.50 84.84 31.42 14.22 522.01%
EPS 19.15 27.83 28.51 27.28 20.78 11.13 -4.95 -
DPS 3.98 3.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.317 0.6634 1.1879 1.1467 1.0966 0.6684 0.9234 26.67%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.93 1.16 1.83 2.22 2.32 1.32 0.86 -
P/RPS 0.28 0.34 0.65 1.08 1.82 2.81 3.99 -82.95%
P/EPS 3.25 2.76 4.28 5.39 7.42 7.93 -11.47 -
EY 30.80 36.17 23.34 18.54 13.47 12.61 -8.72 -
DY 6.45 5.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.16 1.03 1.28 1.41 1.32 0.61 -15.94%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 16/11/07 21/08/07 21/05/07 15/02/07 24/11/06 -
Price 0.91 1.03 2.58 1.73 2.52 2.69 1.37 -
P/RPS 0.28 0.31 0.91 0.84 1.97 5.72 6.35 -87.49%
P/EPS 3.18 2.45 6.04 4.20 8.06 16.16 -18.27 -
EY 31.47 40.74 16.56 23.79 12.40 6.19 -5.47 -
DY 6.59 5.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.03 1.45 1.00 1.53 2.69 0.98 -39.57%

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