[MAGNUM] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -19.9%
YoY- 145.78%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 3,080,237 3,230,408 213,965 162,368 143,388 128,944 111,641 73.74%
PBT 365,262 810,772 150,422 83,548 77,693 147,129 92,845 25.61%
Tax -190,184 -139,836 -7,580 -1,490 -44,634 -34,664 -35,608 32.17%
NP 175,078 670,936 142,842 82,057 33,058 112,465 57,237 20.46%
-
NP to SH 185,128 451,960 139,156 81,252 33,058 112,465 57,237 21.58%
-
Tax Rate 52.07% 17.25% 5.04% 1.78% 57.45% 23.56% 38.35% -
Total Cost 2,905,158 2,559,472 71,122 80,310 110,329 16,478 54,404 93.93%
-
Net Worth 1,857,663 1,699,624 1,340,493 1,380,649 1,487,640 1,447,352 1,669,422 1.79%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 63,837 63,656 - - - - - -
Div Payout % 34.48% 14.08% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,857,663 1,699,624 1,340,493 1,380,649 1,487,640 1,447,352 1,669,422 1.79%
NOSH 957,558 954,845 957,495 952,171 953,615 958,511 953,955 0.06%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.68% 20.77% 66.76% 50.54% 23.06% 87.22% 51.27% -
ROE 9.97% 26.59% 10.38% 5.89% 2.22% 7.77% 3.43% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 321.68 338.32 22.35 17.05 15.04 13.45 11.70 73.64%
EPS 19.33 47.33 14.53 8.53 3.47 11.73 6.00 21.50%
DPS 6.67 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.78 1.40 1.45 1.56 1.51 1.75 1.73%
Adjusted Per Share Value based on latest NOSH - 929,363
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 214.33 224.77 14.89 11.30 9.98 8.97 7.77 73.73%
EPS 12.88 31.45 9.68 5.65 2.30 7.83 3.98 21.59%
DPS 4.44 4.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2926 1.1826 0.9327 0.9607 1.0351 1.0071 1.1616 1.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.64 1.83 0.86 0.95 1.14 1.21 0.00 -
P/RPS 0.20 0.54 3.85 5.57 7.58 8.99 0.00 -
P/EPS 3.31 3.87 5.92 11.13 32.88 10.31 0.00 -
EY 30.21 25.87 16.90 8.98 3.04 9.70 0.00 -
DY 10.42 3.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 1.03 0.61 0.66 0.73 0.80 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 16/11/07 24/11/06 24/11/05 26/11/04 14/11/03 27/11/02 -
Price 0.52 2.58 1.37 0.79 1.13 1.22 0.00 -
P/RPS 0.16 0.76 6.13 4.63 7.52 9.07 0.00 -
P/EPS 2.69 5.45 9.43 9.26 32.60 10.40 0.00 -
EY 37.18 18.35 10.61 10.80 3.07 9.62 0.00 -
DY 12.82 2.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 1.45 0.98 0.54 0.72 0.81 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