[MAGNUM] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 366.37%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 106,382 78,777 68,874 58,943 62,880 51,233 427,776 -20.69%
PBT 77,591 50,925 56,198 54,279 64,211 32,147 112,298 -5.97%
Tax -1,988 -15 -25,837 -10,165 -20,650 -22,884 -51,016 -41.75%
NP 75,603 50,910 30,361 44,114 43,561 9,263 61,282 3.56%
-
NP to SH 74,034 50,716 30,361 44,114 43,561 9,263 61,282 3.19%
-
Tax Rate 2.56% 0.03% 45.97% 18.73% 32.16% 71.19% 45.43% -
Total Cost 30,779 27,867 38,513 14,829 19,319 41,970 366,494 -33.81%
-
Net Worth 1,300,340 1,352,426 1,480,098 1,409,730 1,621,952 1,111,559 1,154,929 1.99%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,300,340 1,352,426 1,480,098 1,409,730 1,621,952 1,111,559 1,154,929 1.99%
NOSH 949,153 939,185 948,781 959,000 926,829 771,916 785,666 3.19%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 71.07% 64.63% 44.08% 74.84% 69.28% 18.08% 14.33% -
ROE 5.69% 3.75% 2.05% 3.13% 2.69% 0.83% 5.31% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 11.21 8.39 7.26 6.15 6.78 6.64 54.45 -23.14%
EPS 7.80 5.30 3.20 4.60 4.70 1.20 7.80 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.44 1.56 1.47 1.75 1.44 1.47 -1.16%
Adjusted Per Share Value based on latest NOSH - 962,638
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.40 5.48 4.79 4.10 4.38 3.56 29.76 -20.69%
EPS 5.15 3.53 2.11 3.07 3.03 0.64 4.26 3.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9048 0.941 1.0299 0.9809 1.1286 0.7734 0.8036 1.99%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.86 0.94 1.13 1.28 0.00 0.00 0.00 -
P/RPS 7.67 11.21 15.57 20.83 0.00 0.00 0.00 -
P/EPS 11.03 17.41 35.31 27.83 0.00 0.00 0.00 -
EY 9.07 5.74 2.83 3.59 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.72 0.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 20/08/04 20/08/03 28/08/02 30/08/01 29/08/00 -
Price 0.92 0.95 1.04 1.31 0.00 0.00 0.00 -
P/RPS 8.21 11.33 14.33 21.31 0.00 0.00 0.00 -
P/EPS 11.79 17.59 32.50 28.48 0.00 0.00 0.00 -
EY 8.48 5.68 3.08 3.51 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.67 0.89 0.00 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