[MAGNUM] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 127.44%
YoY- -58.01%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 3,188,272 3,299,308 228,856 151,900 136,932 135,772 133,036 69.71%
PBT 522,504 1,377,708 145,464 29,588 143,452 80,252 87,200 34.73%
Tax -305,712 -195,484 -4,096 9,044 -51,456 -42,416 -43,900 38.14%
NP 216,792 1,182,224 141,368 38,632 91,996 37,836 43,300 30.76%
-
NP to SH 192,164 691,556 136,908 38,632 91,996 37,836 43,300 28.16%
-
Tax Rate 58.51% 14.19% 2.82% -30.57% 35.87% 52.85% 50.34% -
Total Cost 2,971,480 2,117,084 87,488 113,268 44,936 97,936 89,736 79.10%
-
Net Worth 1,892,815 1,576,059 1,293,020 1,352,119 1,485,351 1,352,636 1,542,562 3.46%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 191,037 - - - - - -
Div Payout % - 27.62% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,892,815 1,576,059 1,293,020 1,352,119 1,485,351 1,352,636 1,542,562 3.46%
NOSH 960,820 955,187 950,750 965,800 958,291 945,900 902,083 1.05%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.80% 35.83% 61.77% 25.43% 67.18% 27.87% 32.55% -
ROE 10.15% 43.88% 10.59% 2.86% 6.19% 2.80% 2.81% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 331.83 345.41 24.07 15.73 14.29 14.35 14.75 67.93%
EPS 20.00 72.40 14.40 4.00 9.60 4.00 4.80 26.82%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.65 1.36 1.40 1.55 1.43 1.71 2.38%
Adjusted Per Share Value based on latest NOSH - 965,800
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 221.84 229.57 15.92 10.57 9.53 9.45 9.26 69.70%
EPS 13.37 48.12 9.53 2.69 6.40 2.63 3.01 28.18%
DPS 0.00 13.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.317 1.0966 0.8997 0.9408 1.0335 0.9412 1.0733 3.46%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.93 2.32 0.85 0.89 1.24 1.16 0.00 -
P/RPS 0.28 0.67 3.53 5.66 8.68 8.08 0.00 -
P/EPS 4.65 3.20 5.90 22.25 12.92 29.00 0.00 -
EY 21.51 31.21 16.94 4.49 7.74 3.45 0.00 -
DY 0.00 8.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.41 0.63 0.64 0.80 0.81 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 21/05/07 13/06/06 26/05/05 28/05/04 29/05/03 31/05/02 -
Price 0.91 2.52 0.80 0.81 1.10 1.22 0.00 -
P/RPS 0.27 0.73 3.32 5.15 7.70 8.50 0.00 -
P/EPS 4.55 3.48 5.56 20.25 11.46 30.50 0.00 -
EY 21.98 28.73 18.00 4.94 8.73 3.28 0.00 -
DY 0.00 7.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.53 0.59 0.58 0.71 0.85 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