[MAGNUM] YoY Annualized Quarter 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- -7.7%
YoY- 143.14%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 3,299,308 228,856 151,900 136,932 135,772 133,036 101,472 78.60%
PBT 1,377,708 145,464 29,588 143,452 80,252 87,200 41,032 79.56%
Tax -195,484 -4,096 9,044 -51,456 -42,416 -43,900 -41,032 29.70%
NP 1,182,224 141,368 38,632 91,996 37,836 43,300 0 -
-
NP to SH 691,556 136,908 38,632 91,996 37,836 43,300 -7,424 -
-
Tax Rate 14.19% 2.82% -30.57% 35.87% 52.85% 50.34% 100.00% -
Total Cost 2,117,084 87,488 113,268 44,936 97,936 89,736 101,472 65.88%
-
Net Worth 1,576,059 1,293,020 1,352,119 1,485,351 1,352,636 1,542,562 1,327,039 2.90%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 191,037 - - - - - - -
Div Payout % 27.62% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,576,059 1,293,020 1,352,119 1,485,351 1,352,636 1,542,562 1,327,039 2.90%
NOSH 955,187 950,750 965,800 958,291 945,900 902,083 927,999 0.48%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 35.83% 61.77% 25.43% 67.18% 27.87% 32.55% 0.00% -
ROE 43.88% 10.59% 2.86% 6.19% 2.80% 2.81% -0.56% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 345.41 24.07 15.73 14.29 14.35 14.75 10.93 77.76%
EPS 72.40 14.40 4.00 9.60 4.00 4.80 -0.80 -
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.36 1.40 1.55 1.43 1.71 1.43 2.41%
Adjusted Per Share Value based on latest NOSH - 958,291
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 229.57 15.92 10.57 9.53 9.45 9.26 7.06 78.60%
EPS 48.12 9.53 2.69 6.40 2.63 3.01 -0.52 -
DPS 13.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0966 0.8997 0.9408 1.0335 0.9412 1.0733 0.9234 2.90%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 2.32 0.85 0.89 1.24 1.16 0.00 0.00 -
P/RPS 0.67 3.53 5.66 8.68 8.08 0.00 0.00 -
P/EPS 3.20 5.90 22.25 12.92 29.00 0.00 0.00 -
EY 31.21 16.94 4.49 7.74 3.45 0.00 0.00 -
DY 8.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.63 0.64 0.80 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 13/06/06 26/05/05 28/05/04 29/05/03 31/05/02 23/05/01 -
Price 2.52 0.80 0.81 1.10 1.22 0.00 0.00 -
P/RPS 0.73 3.32 5.15 7.70 8.50 0.00 0.00 -
P/EPS 3.48 5.56 20.25 11.46 30.50 0.00 0.00 -
EY 28.73 18.00 4.94 8.73 3.28 0.00 0.00 -
DY 7.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.59 0.58 0.71 0.85 0.00 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