[MAGNA] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
14-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -13.27%
YoY- 145.17%
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 130,830 100,260 105,497 103,584 70,902 31,480 173,777 -17.28%
PBT -2,930 -1,392 4,511 7,916 11,124 824 39,587 -
Tax 2,930 1,392 -4,017 -694 -2,798 -536 -39,587 -
NP 0 0 494 7,221 8,326 288 0 -
-
NP to SH -3,582 -1,852 494 7,221 8,326 288 -35,573 -78.44%
-
Tax Rate - - 89.05% 8.77% 25.15% 65.05% 100.00% -
Total Cost 130,830 100,260 105,003 96,362 62,576 31,192 173,777 -17.28%
-
Net Worth 37,284 38,638 39,720 44,633 43,628 38,945 39,628 -3.99%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 37,284 38,638 39,720 44,633 43,628 38,945 39,628 -3.99%
NOSH 33,289 33,309 33,378 33,308 33,304 32,727 33,301 -0.02%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 0.00% 0.47% 6.97% 11.74% 0.91% 0.00% -
ROE -9.61% -4.79% 1.24% 16.18% 19.08% 0.74% -89.77% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 393.00 301.00 316.06 310.98 212.89 96.19 521.83 -17.26%
EPS -10.76 -5.56 1.48 21.68 25.00 0.88 -106.83 -78.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.16 1.19 1.34 1.31 1.19 1.19 -3.97%
Adjusted Per Share Value based on latest NOSH - 33,324
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 32.66 25.03 26.33 25.86 17.70 7.86 43.38 -17.28%
EPS -0.89 -0.46 0.12 1.80 2.08 0.07 -8.88 -78.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0931 0.0964 0.0991 0.1114 0.1089 0.0972 0.0989 -3.95%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.41 0.47 0.53 0.29 0.22 0.20 0.24 -
P/RPS 0.10 0.16 0.17 0.09 0.10 0.21 0.05 58.94%
P/EPS -3.81 -8.45 35.81 1.34 0.88 22.73 -0.22 572.87%
EY -26.24 -11.83 2.79 74.76 113.64 4.40 -445.09 -84.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.45 0.22 0.17 0.17 0.20 50.87%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 31/05/02 15/04/02 14/01/02 24/09/01 26/06/01 28/02/01 -
Price 0.43 0.50 0.44 0.55 0.27 0.22 0.24 -
P/RPS 0.11 0.17 0.14 0.18 0.13 0.23 0.05 69.39%
P/EPS -4.00 -8.99 29.73 2.54 1.08 25.00 -0.22 595.12%
EY -25.02 -11.12 3.36 39.42 92.59 4.00 -445.09 -85.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.37 0.41 0.21 0.18 0.20 53.58%

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