[MAGNUM] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 13.58%
YoY- 238.49%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 147,892 131,419 130,517 120,876 120,586 138,991 126,105 11.15%
PBT -92,181 71,665 125,661 139,542 123,742 -10,242 -60,887 31.68%
Tax -48,622 -31,550 -39,744 -26,332 -24,072 -28,719 -18,942 86.93%
NP -140,803 40,115 85,917 113,210 99,670 -38,961 -79,829 45.73%
-
NP to SH -140,803 40,115 85,917 113,210 99,670 -38,961 -79,829 45.73%
-
Tax Rate - 44.02% 31.63% 18.87% 19.45% - - -
Total Cost 288,695 91,304 44,600 7,666 20,916 177,952 205,934 25.13%
-
Net Worth 1,323,351 1,447,419 1,435,589 1,485,351 921,499 1,446,544 1,415,079 -4.35%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,323,351 1,447,419 1,435,589 1,485,351 921,499 1,446,544 1,415,079 -4.35%
NOSH 952,051 927,833 920,249 958,291 921,499 957,976 962,638 -0.73%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -95.21% 30.52% 65.83% 93.66% 82.65% -28.03% -63.30% -
ROE -10.64% 2.77% 5.98% 7.62% 10.82% -2.69% -5.64% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.53 14.16 14.18 12.61 13.09 14.51 13.10 11.95%
EPS -14.79 4.32 9.34 11.81 10.82 -4.07 -8.29 46.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.56 1.56 1.55 1.00 1.51 1.47 -3.64%
Adjusted Per Share Value based on latest NOSH - 958,291
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.29 9.14 9.08 8.41 8.39 9.67 8.77 11.19%
EPS -9.80 2.79 5.98 7.88 6.94 -2.71 -5.55 45.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9208 1.0071 0.9989 1.0335 0.6412 1.0065 0.9846 -4.34%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.14 1.14 1.13 1.24 1.12 1.21 1.28 -
P/RPS 7.34 8.05 7.97 9.83 8.56 8.34 9.77 -17.28%
P/EPS -7.71 26.37 12.10 10.50 10.35 -29.75 -15.44 -36.92%
EY -12.97 3.79 8.26 9.53 9.66 -3.36 -6.48 58.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.73 0.72 0.80 1.12 0.80 0.87 -3.85%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 20/08/04 28/05/04 26/02/04 14/11/03 20/08/03 -
Price 0.94 1.13 1.04 1.10 1.53 1.22 1.31 -
P/RPS 6.05 7.98 7.33 8.72 11.69 8.41 10.00 -28.35%
P/EPS -6.36 26.14 11.14 9.31 14.15 -30.00 -15.80 -45.33%
EY -15.73 3.83 8.98 10.74 7.07 -3.33 -6.33 82.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.67 0.71 1.53 0.81 0.89 -16.35%

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