[MAGNUM] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 325.12%
YoY- 457.7%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 753,961 791,614 49,168 40,802 34,641 25,000 31,603 69.58%
PBT 105,372 159,628 41,225 43,528 20,335 34,216 42,411 16.36%
Tax -62,785 -26,319 -964 -1,646 -12,973 439 -9,675 36.53%
NP 42,587 133,309 40,261 41,882 7,362 34,655 32,736 4.47%
-
NP to SH 50,888 118,125 39,807 41,058 7,362 34,655 32,736 7.62%
-
Tax Rate 59.58% 16.49% 2.34% 3.78% 63.80% -1.28% 22.81% -
Total Cost 711,374 658,305 8,907 -1,080 27,279 -9,655 -1,133 -
-
Net Worth 1,623,127 1,648,034 1,298,466 1,374,965 1,435,589 1,415,079 1,636,799 -0.13%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 40,176 - - - - - - -
Div Payout % 78.95% - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,623,127 1,648,034 1,298,466 1,374,965 1,435,589 1,415,079 1,636,799 -0.13%
NOSH 803,528 952,620 947,785 954,837 920,249 962,638 935,314 -2.49%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.65% 16.84% 81.88% 102.65% 21.25% 138.62% 103.59% -
ROE 3.14% 7.17% 3.07% 2.99% 0.51% 2.45% 2.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 93.83 83.10 5.19 4.27 3.76 2.60 3.38 73.92%
EPS 5.30 12.40 4.20 4.30 0.80 3.60 3.50 7.15%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.73 1.37 1.44 1.56 1.47 1.75 2.41%
Adjusted Per Share Value based on latest NOSH - 954,837
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 52.46 55.08 3.42 2.84 2.41 1.74 2.20 69.57%
EPS 3.54 8.22 2.77 2.86 0.51 2.41 2.28 7.60%
DPS 2.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1294 1.1467 0.9035 0.9567 0.9989 0.9846 1.1389 -0.13%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.75 2.22 0.86 0.94 1.13 1.28 0.00 -
P/RPS 0.80 2.67 16.58 22.00 30.02 49.29 0.00 -
P/EPS 11.84 17.90 20.48 21.86 141.25 35.56 0.00 -
EY 8.44 5.59 4.88 4.57 0.71 2.81 0.00 -
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 1.28 0.63 0.65 0.72 0.87 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 21/08/07 29/08/06 25/08/05 20/08/04 20/08/03 28/08/02 -
Price 0.70 1.73 0.92 0.95 1.04 1.31 0.00 -
P/RPS 0.75 2.08 17.73 22.23 27.63 50.44 0.00 -
P/EPS 11.05 13.95 21.90 22.09 130.00 36.39 0.00 -
EY 9.05 7.17 4.57 4.53 0.77 2.75 0.00 -
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 1.00 0.67 0.66 0.67 0.89 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