[MAGNUM] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -18.34%
YoY- -70.61%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,422,806 160,474 121,776 107,541 96,708 83,731 82,267 75.68%
PBT 608,079 112,817 62,661 58,270 110,347 69,634 38,691 58.23%
Tax -104,877 -5,685 -1,118 -33,476 -25,998 -26,706 -25,611 26.47%
NP 503,202 107,132 61,543 24,794 84,349 42,928 13,080 83.68%
-
NP to SH 338,970 104,367 60,939 24,794 84,349 42,928 13,080 71.98%
-
Tax Rate 17.25% 5.04% 1.78% 57.45% 23.56% 38.35% 66.19% -
Total Cost 1,919,604 53,342 60,233 82,747 12,359 40,803 69,187 73.94%
-
Net Worth 1,699,624 1,340,493 1,380,649 1,487,639 1,447,352 1,669,422 1,007,929 9.09%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 47,742 - - - - - - -
Div Payout % 14.08% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,699,624 1,340,493 1,380,649 1,487,639 1,447,352 1,669,422 1,007,929 9.09%
NOSH 954,845 957,495 952,171 953,615 958,511 953,955 769,411 3.66%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 20.77% 66.76% 50.54% 23.06% 87.22% 51.27% 15.90% -
ROE 19.94% 7.79% 4.41% 1.67% 5.83% 2.57% 1.30% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 253.74 16.76 12.79 11.28 10.09 8.78 10.69 69.48%
EPS 35.50 10.90 6.40 2.60 8.80 4.50 1.70 65.90%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.40 1.45 1.56 1.51 1.75 1.31 5.24%
Adjusted Per Share Value based on latest NOSH - 927,833
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 168.58 11.17 8.47 7.48 6.73 5.83 5.72 75.70%
EPS 23.59 7.26 4.24 1.73 5.87 2.99 0.91 71.99%
DPS 3.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1826 0.9327 0.9607 1.0351 1.0071 1.1616 0.7013 9.09%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 1.83 0.86 0.95 1.14 1.21 0.00 0.00 -
P/RPS 0.72 5.13 7.43 10.11 11.99 0.00 0.00 -
P/EPS 5.15 7.89 14.84 43.85 13.75 0.00 0.00 -
EY 19.40 12.67 6.74 2.28 7.27 0.00 0.00 -
DY 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.61 0.66 0.73 0.80 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/11/07 24/11/06 24/11/05 26/11/04 14/11/03 27/11/02 28/11/01 -
Price 2.58 1.37 0.79 1.13 1.22 0.00 0.00 -
P/RPS 1.02 8.17 6.18 10.02 12.09 0.00 0.00 -
P/EPS 7.27 12.57 12.34 43.46 13.86 0.00 0.00 -
EY 13.76 7.96 8.10 2.30 7.21 0.00 0.00 -
DY 1.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.98 0.54 0.72 0.81 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