[MAGNUM] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 211.21%
YoY- 405.12%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 992,620 831,201 797,068 824,827 57,214 37,975 34,233 75.23%
PBT 139,004 105,406 130,626 344,427 36,366 7,397 35,863 25.31%
Tax -33,415 -30,514 -76,428 -48,871 -1,024 2,261 -12,864 17.23%
NP 105,589 74,892 54,198 295,556 35,342 9,658 22,999 28.90%
-
NP to SH 68,193 45,024 48,041 172,889 34,227 9,658 22,999 19.84%
-
Tax Rate 24.04% 28.95% 58.51% 14.19% 2.82% -30.57% 35.87% -
Total Cost 887,031 756,309 742,870 529,271 21,872 28,317 11,234 107.05%
-
Net Worth 2,208,154 1,858,437 1,892,815 1,576,059 1,293,020 1,352,119 1,485,351 6.82%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 47,759 - - - -
Div Payout % - - - 27.62% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 2,208,154 1,858,437 1,892,815 1,576,059 1,293,020 1,352,119 1,485,351 6.82%
NOSH 1,082,428 957,957 960,820 955,187 950,750 965,800 958,291 2.04%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.64% 9.01% 6.80% 35.83% 61.77% 25.43% 67.18% -
ROE 3.09% 2.42% 2.54% 10.97% 2.65% 0.71% 1.55% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 91.70 86.77 82.96 86.35 6.02 3.93 3.57 71.72%
EPS 6.30 4.70 5.00 18.10 3.60 1.00 2.40 17.44%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.04 1.94 1.97 1.65 1.36 1.40 1.55 4.68%
Adjusted Per Share Value based on latest NOSH - 955,187
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 69.07 57.84 55.46 57.39 3.98 2.64 2.38 75.25%
EPS 4.74 3.13 3.34 12.03 2.38 0.67 1.60 19.83%
DPS 0.00 0.00 0.00 3.32 0.00 0.00 0.00 -
NAPS 1.5365 1.2931 1.317 1.0966 0.8997 0.9408 1.0335 6.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.38 0.56 0.93 2.32 0.85 0.89 1.24 -
P/RPS 2.60 0.65 1.12 2.69 14.12 22.63 34.71 -35.06%
P/EPS 37.78 11.91 18.60 12.82 23.61 89.00 51.67 -5.08%
EY 2.65 8.39 5.38 7.80 4.24 1.12 1.94 5.33%
DY 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
P/NAPS 1.17 0.29 0.47 1.41 0.63 0.64 0.80 6.53%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 27/05/09 28/05/08 21/05/07 13/06/06 26/05/05 28/05/04 -
Price 1.98 0.71 0.91 2.52 0.80 0.81 1.10 -
P/RPS 2.16 0.82 1.10 2.92 13.29 20.60 30.79 -35.76%
P/EPS 31.43 15.11 18.20 13.92 22.22 81.00 45.83 -6.09%
EY 3.18 6.62 5.49 7.18 4.50 1.23 2.18 6.49%
DY 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
P/NAPS 0.97 0.37 0.46 1.53 0.59 0.58 0.71 5.33%

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