[MAGNA] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
08-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -9.15%
YoY- 789.21%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 41,596 48,736 108,020 73,445 88,492 98,788 99,381 -44.13%
PBT -4,406 828 -12,802 4,773 6,664 2,792 3,625 -
Tax -1,068 -468 -461 -1,901 -2,826 -1,944 -1,992 -34.07%
NP -5,474 360 -13,263 2,872 3,838 848 1,633 -
-
NP to SH -4,092 720 -12,664 1,648 1,814 848 1,633 -
-
Tax Rate - 56.52% - 39.83% 42.41% 69.63% 54.95% -
Total Cost 47,070 48,376 121,283 70,573 84,654 97,940 97,748 -38.64%
-
Net Worth 45,414 48,923 46,698 56,013 54,062 52,558 58,357 -15.43%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 45,414 48,923 46,698 56,013 54,062 52,558 58,357 -15.43%
NOSH 46,819 46,153 46,235 46,292 44,679 44,166 41,984 7.55%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -13.16% 0.74% -12.28% 3.91% 4.34% 0.86% 1.64% -
ROE -9.01% 1.47% -27.12% 2.94% 3.36% 1.61% 2.80% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 88.84 105.59 233.63 158.66 198.06 223.67 236.71 -48.06%
EPS -8.74 1.56 -27.39 3.56 4.08 1.92 3.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.06 1.01 1.21 1.21 1.19 1.39 -21.37%
Adjusted Per Share Value based on latest NOSH - 46,338
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.38 12.17 26.96 18.33 22.09 24.66 24.81 -44.15%
EPS -1.02 0.18 -3.16 0.41 0.45 0.21 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1134 0.1221 0.1166 0.1398 0.1349 0.1312 0.1457 -15.42%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.20 0.21 0.19 0.28 0.26 0.36 0.40 -
P/RPS 0.23 0.20 0.08 0.18 0.13 0.16 0.17 22.39%
P/EPS -2.29 13.46 -0.69 7.87 6.40 18.75 10.28 -
EY -43.70 7.43 -144.16 12.71 15.62 5.33 9.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.19 0.23 0.21 0.30 0.29 -19.40%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 05/06/06 27/02/06 08/12/05 29/08/05 08/06/05 28/02/05 -
Price 0.22 0.21 0.22 0.17 0.25 0.29 0.39 -
P/RPS 0.25 0.20 0.09 0.11 0.13 0.13 0.16 34.76%
P/EPS -2.52 13.46 -0.80 4.78 6.16 15.10 10.03 -
EY -39.73 7.43 -124.50 20.94 16.24 6.62 9.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.22 0.14 0.21 0.24 0.28 -12.32%

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