[MAGNUM] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[MAGNUM] MAGNUM BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -1.39%
YoY- 24.3%
Quarter Report
Latest QR
Upcoming QR
MAGNUM's Result
MAGNUM's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 3,221,429 3,140,634 1,961,686 193,262 157,795 130,517 126,105 71.52%
PBT 397,971 411,617 621,203 -83,291 -97,454 125,661 -60,887 -
Tax -47,047 -171,963 -99,037 -6,077 -22,170 -39,744 -18,942 16.35%
NP 350,924 239,654 522,166 -89,368 -119,624 85,917 -79,829 -
-
NP to SH 232,119 192,755 392,085 -91,185 -120,448 85,917 -79,829 -
-
Tax Rate 11.82% 41.78% 15.94% - - 31.63% - -
Total Cost 2,870,505 2,900,980 1,439,520 282,630 277,419 44,600 205,934 55.07%
-
Net Worth 2,130,228 1,623,127 1,648,034 1,298,466 1,374,965 1,435,589 1,415,079 7.04%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 47,331 97,380 - - - - - -
Div Payout % 20.39% 50.52% - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 2,130,228 1,623,127 1,648,034 1,298,466 1,374,965 1,435,589 1,415,079 7.04%
NOSH 1,019,248 803,528 952,620 947,785 954,837 920,249 962,638 0.95%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.89% 7.63% 26.62% -46.24% -75.81% 65.83% -63.30% -
ROE 10.90% 11.88% 23.79% -7.02% -8.76% 5.98% -5.64% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 316.06 390.86 205.93 20.39 16.53 14.18 13.10 69.90%
EPS 22.77 23.99 41.16 -9.62 -12.61 9.34 -8.29 -
DPS 4.64 12.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.02 1.73 1.37 1.44 1.56 1.47 6.03%
Adjusted Per Share Value based on latest NOSH - 947,785
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 224.15 218.53 136.50 13.45 10.98 9.08 8.77 71.54%
EPS 16.15 13.41 27.28 -6.34 -8.38 5.98 -5.55 -
DPS 3.29 6.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4822 1.1294 1.1467 0.9035 0.9567 0.9989 0.9846 7.04%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.70 0.75 2.22 0.86 0.94 1.13 1.28 -
P/RPS 0.22 0.19 1.08 4.22 5.69 7.97 9.77 -46.82%
P/EPS 3.07 3.13 5.39 -8.94 -7.45 12.10 -15.44 -
EY 32.53 31.98 18.54 -11.19 -13.42 8.26 -6.48 -
DY 6.63 16.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 1.28 0.63 0.65 0.72 0.87 -14.90%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 21/08/07 29/08/06 25/08/05 20/08/04 20/08/03 -
Price 1.03 0.70 1.73 0.92 0.95 1.04 1.31 -
P/RPS 0.33 0.18 0.84 4.51 5.75 7.33 10.00 -43.33%
P/EPS 4.52 2.92 4.20 -9.56 -7.53 11.14 -15.80 -
EY 22.11 34.27 23.79 -10.46 -13.28 8.98 -6.33 -
DY 4.51 17.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.35 1.00 0.67 0.66 0.67 0.89 -9.46%

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