[MAGNUM] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -1.45%
YoY- 228.2%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 121,776 107,541 96,708 83,731 82,267 517,468 711,062 1.89%
PBT 62,661 58,270 110,347 69,634 38,691 84,120 147,357 0.91%
Tax -1,118 -33,476 -25,998 -26,706 -25,611 -67,979 -6,682 1.91%
NP 61,543 24,794 84,349 42,928 13,080 16,141 140,675 0.88%
-
NP to SH 60,939 24,794 84,349 42,928 13,080 16,141 140,675 0.89%
-
Tax Rate 1.78% 57.45% 23.56% 38.35% 66.19% 80.81% 4.53% -
Total Cost 60,233 82,747 12,359 40,803 69,187 501,327 570,387 2.41%
-
Net Worth 1,380,649 1,487,639 1,447,352 1,669,422 1,007,929 1,099,125 984,724 -0.35%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,380,649 1,487,639 1,447,352 1,669,422 1,007,929 1,099,125 984,724 -0.35%
NOSH 952,171 953,615 958,511 953,955 769,411 768,619 781,527 -0.20%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 50.54% 23.06% 87.22% 51.27% 15.90% 3.12% 19.78% -
ROE 4.41% 1.67% 5.83% 2.57% 1.30% 1.47% 14.29% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 12.79 11.28 10.09 8.78 10.69 67.32 90.98 2.10%
EPS 6.40 2.60 8.80 4.50 1.70 2.10 18.00 1.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.56 1.51 1.75 1.31 1.43 1.26 -0.14%
Adjusted Per Share Value based on latest NOSH - 632,999
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 8.47 7.48 6.73 5.83 5.72 36.01 49.48 1.89%
EPS 4.24 1.73 5.87 2.99 0.91 1.12 9.79 0.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9607 1.0351 1.0071 1.1616 0.7013 0.7648 0.6852 -0.35%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 0.95 1.14 1.21 0.00 0.00 0.00 0.00 -
P/RPS 7.43 10.11 11.99 0.00 0.00 0.00 0.00 -100.00%
P/EPS 14.84 43.85 13.75 0.00 0.00 0.00 0.00 -100.00%
EY 6.74 2.28 7.27 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.80 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 26/11/04 14/11/03 27/11/02 28/11/01 24/11/00 26/11/99 -
Price 0.79 1.13 1.22 0.00 0.00 0.00 0.00 -
P/RPS 6.18 10.02 12.09 0.00 0.00 0.00 0.00 -100.00%
P/EPS 12.34 43.46 13.86 0.00 0.00 0.00 0.00 -100.00%
EY 8.10 2.30 7.21 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.72 0.81 0.00 0.00 0.00 0.00 -100.00%

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