[MAGNUM] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -240.92%
YoY- 18.68%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 3,137,244 3,206,046 451,627 165,657 147,892 120,586 126,014 70.79%
PBT 346,508 679,674 194,739 -109,957 -92,181 102,577 -50,955 -
Tax -63,588 -107,940 -25,835 -4,104 -48,622 -2,907 -29,427 13.68%
NP 282,920 571,734 168,904 -114,061 -140,803 99,670 -80,382 -
-
NP to SH 158,618 384,840 159,921 -114,503 -140,803 99,670 -80,382 -
-
Tax Rate 18.35% 15.88% 13.27% - - 2.83% - -
Total Cost 2,854,324 2,634,312 282,723 279,718 288,695 20,916 206,396 54.86%
-
Net Worth 1,932,402 1,833,033 1,401,054 1,262,608 1,465,736 1,459,727 1,335,722 6.34%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 95,192 105,017 - - - - - -
Div Payout % 60.01% 27.29% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,932,402 1,833,033 1,401,054 1,262,608 1,465,736 1,459,727 1,335,722 6.34%
NOSH 951,922 954,704 953,098 956,521 951,777 954,070 940,650 0.19%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.02% 17.83% 37.40% -68.85% -95.21% 82.65% -63.79% -
ROE 8.21% 20.99% 11.41% -9.07% -9.61% 6.83% -6.02% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 329.57 335.82 47.39 17.32 15.54 12.64 13.40 70.44%
EPS 16.70 40.30 16.80 -12.00 -14.80 10.40 -8.50 -
DPS 10.00 11.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.92 1.47 1.32 1.54 1.53 1.42 6.13%
Adjusted Per Share Value based on latest NOSH - 954,983
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 218.29 223.08 31.42 11.53 10.29 8.39 8.77 70.78%
EPS 11.04 26.78 11.13 -7.97 -9.80 6.94 -5.59 -
DPS 6.62 7.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3446 1.2754 0.9749 0.8785 1.0199 1.0157 0.9294 6.34%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.54 1.16 1.32 0.77 1.14 1.12 0.00 -
P/RPS 0.16 0.35 2.79 4.45 7.34 8.86 0.00 -
P/EPS 3.24 2.88 7.87 -6.43 -7.71 10.72 0.00 -
EY 30.86 34.75 12.71 -15.55 -12.98 9.33 0.00 -
DY 18.52 9.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.60 0.90 0.58 0.74 0.73 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 29/02/08 15/02/07 28/02/06 28/02/05 26/02/04 27/02/03 -
Price 0.52 1.03 2.69 0.80 0.94 1.53 1.23 -
P/RPS 0.16 0.31 5.68 4.62 6.05 12.11 9.18 -49.04%
P/EPS 3.12 2.56 16.03 -6.68 -6.35 14.65 -14.39 -
EY 32.04 39.14 6.24 -14.96 -15.74 6.83 -6.95 -
DY 19.23 10.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.54 1.83 0.61 0.61 1.00 0.87 -18.21%

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