[MAGNUM] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 116.3%
YoY- 45.98%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,635,214 1,551,029 1,616,441 106,382 78,777 68,874 58,943 73.90%
PBT 287,461 235,998 504,055 77,591 50,925 56,198 54,279 31.99%
Tax -39,028 -139,213 -75,190 -1,988 -15 -25,837 -10,165 25.10%
NP 248,433 96,785 428,865 75,603 50,910 30,361 44,114 33.34%
-
NP to SH 172,430 98,929 291,014 74,034 50,716 30,361 44,114 25.48%
-
Tax Rate 13.58% 58.99% 14.92% 2.56% 0.03% 45.97% 18.73% -
Total Cost 1,386,781 1,454,244 1,187,576 30,779 27,867 38,513 14,829 112.90%
-
Net Worth 2,119,874 1,898,113 1,650,669 1,300,340 1,352,426 1,480,098 1,409,730 7.02%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 46,983 47,707 - - - - -
Div Payout % - 47.49% 16.39% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 2,119,874 1,898,113 1,650,669 1,300,340 1,352,426 1,480,098 1,409,730 7.02%
NOSH 1,014,294 939,660 954,144 949,153 939,185 948,781 959,000 0.93%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 15.19% 6.24% 26.53% 71.07% 64.63% 44.08% 74.84% -
ROE 8.13% 5.21% 17.63% 5.69% 3.75% 2.05% 3.13% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 161.22 165.06 169.41 11.21 8.39 7.26 6.15 72.26%
EPS 17.00 10.30 30.50 7.80 5.30 3.20 4.60 24.31%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.02 1.73 1.37 1.44 1.56 1.47 6.03%
Adjusted Per Share Value based on latest NOSH - 947,785
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 113.78 107.92 112.47 7.40 5.48 4.79 4.10 73.91%
EPS 12.00 6.88 20.25 5.15 3.53 2.11 3.07 25.48%
DPS 0.00 3.27 3.32 0.00 0.00 0.00 0.00 -
NAPS 1.475 1.3207 1.1485 0.9048 0.941 1.0299 0.9809 7.02%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.70 0.75 2.22 0.86 0.94 1.13 1.28 -
P/RPS 0.43 0.45 1.31 7.67 11.21 15.57 20.83 -47.59%
P/EPS 4.12 7.12 7.28 11.03 17.41 35.31 27.83 -27.24%
EY 24.29 14.04 13.74 9.07 5.74 2.83 3.59 37.48%
DY 0.00 6.67 2.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 1.28 0.63 0.65 0.72 0.87 -14.90%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 21/08/07 29/08/06 25/08/05 20/08/04 20/08/03 -
Price 1.03 0.70 1.73 0.92 0.95 1.04 1.31 -
P/RPS 0.64 0.42 1.02 8.21 11.33 14.33 21.31 -44.21%
P/EPS 6.06 6.65 5.67 11.79 17.59 32.50 28.48 -22.71%
EY 16.50 15.04 17.63 8.48 5.68 3.08 3.51 29.39%
DY 0.00 7.14 2.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.35 1.00 0.67 0.66 0.67 0.89 -9.46%

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