[MAGNUM] YoY TTM 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- 21.86%
YoY- -240.19%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 3,140,634 1,961,686 193,262 157,795 130,517 126,105 127,906 70.40%
PBT 411,617 621,203 -83,291 -97,454 125,661 -60,887 -101,057 -
Tax -171,963 -99,037 -6,077 -22,170 -39,744 -18,942 -26,085 36.89%
NP 239,654 522,166 -89,368 -119,624 85,917 -79,829 -127,142 -
-
NP to SH 192,755 392,085 -91,185 -120,448 85,917 -79,829 -127,142 -
-
Tax Rate 41.78% 15.94% - - 31.63% - - -
Total Cost 2,900,980 1,439,520 282,630 277,419 44,600 205,934 255,048 49.90%
-
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 97,380 - - - - - - -
Div Payout % 50.52% - - - - - - -
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 7.63% 26.62% -46.24% -75.81% 65.83% -63.30% -99.40% -
ROE 11.88% 23.79% -7.02% -8.76% 5.98% -5.64% -7.77% -
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 390.86 205.93 20.39 16.53 14.18 13.10 13.68 74.75%
EPS 23.99 41.16 -9.62 -12.61 9.34 -8.29 -13.59 -
DPS 12.12 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 218.53 136.50 13.45 10.98 9.08 8.77 8.90 70.40%
EPS 13.41 27.28 -6.34 -8.38 5.98 -5.55 -8.85 -
DPS 6.78 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 0.19 1.08 4.22 5.69 7.97 9.77 0.00 -
P/EPS 3.13 5.39 -8.94 -7.45 12.10 -15.44 0.00 -
EY 31.98 18.54 -11.19 -13.42 8.26 -6.48 0.00 -
DY 16.16 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 0.18 0.84 4.51 5.75 7.33 10.00 0.00 -
P/EPS 2.92 4.20 -9.56 -7.53 11.14 -15.80 0.00 -
EY 34.27 23.79 -10.46 -13.28 8.98 -6.33 0.00 -
DY 17.31 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