[MAGNUM] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -23.8%
YoY- 196.71%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 813,244 759,149 806,365 54,092 42,999 38,667 37,765 66.71%
PBT 67,239 37,949 104,024 35,226 11,736 2,072 56,068 3.07%
Tax -15,665 -3,425 -29,687 -3,697 -1,103 -7,639 -15,833 -0.17%
NP 51,574 34,524 74,337 31,529 10,633 -5,567 40,235 4.22%
-
NP to SH 50,727 39,917 47,956 30,333 10,223 -5,567 40,235 3.93%
-
Tax Rate 23.30% 9.03% 28.54% 10.50% 9.40% 368.68% 28.24% -
Total Cost 761,670 724,625 732,028 22,563 32,366 44,234 -2,470 -
-
Net Worth 2,194,719 1,843,785 1,707,233 1,327,068 1,347,577 1,447,419 1,446,544 7.18%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 2,194,719 1,843,785 1,707,233 1,327,068 1,347,577 1,447,419 1,446,544 7.18%
NOSH 1,035,244 950,404 959,120 947,906 929,363 927,833 957,976 1.30%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.34% 4.55% 9.22% 58.29% 24.73% -14.40% 106.54% -
ROE 2.31% 2.16% 2.81% 2.29% 0.76% -0.38% 2.78% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 78.56 79.88 84.07 5.71 4.63 4.17 3.94 64.59%
EPS 4.90 4.20 5.00 3.20 1.10 -0.60 4.20 2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.94 1.78 1.40 1.45 1.56 1.51 5.81%
Adjusted Per Share Value based on latest NOSH - 947,906
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 56.59 52.82 56.11 3.76 2.99 2.69 2.63 66.69%
EPS 3.53 2.78 3.34 2.11 0.71 -0.39 2.80 3.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5271 1.2829 1.1879 0.9234 0.9377 1.0071 1.0065 7.18%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.86 0.64 1.83 0.86 0.95 1.14 1.21 -
P/RPS 2.37 0.80 2.18 15.07 20.53 27.35 30.69 -34.71%
P/EPS 37.96 15.24 36.60 26.88 86.36 -190.00 28.81 4.69%
EY 2.63 6.56 2.73 3.72 1.16 -0.53 3.47 -4.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.33 1.03 0.61 0.66 0.73 0.80 1.59%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 20/11/08 16/11/07 24/11/06 24/11/05 26/11/04 14/11/03 -
Price 1.90 0.52 2.58 1.37 0.79 1.13 1.22 -
P/RPS 2.42 0.65 3.07 24.01 17.07 27.11 30.95 -34.58%
P/EPS 38.78 12.38 51.60 42.81 71.82 -188.33 29.05 4.92%
EY 2.58 8.08 1.94 2.34 1.39 -0.53 3.44 -4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.27 1.45 0.98 0.54 0.72 0.81 1.76%

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