[MAGNA] QoQ Cumulative 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- 30.1%
YoY- 145.17%
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 65,415 25,065 105,497 77,688 35,451 7,870 173,777 -47.95%
PBT -1,465 -348 4,511 5,937 5,562 206 39,587 -
Tax 1,465 348 -4,017 -521 -1,399 -134 -39,587 -
NP 0 0 494 5,416 4,163 72 0 -
-
NP to SH -1,791 -463 494 5,416 4,163 72 -35,573 -86.43%
-
Tax Rate - - 89.05% 8.78% 25.15% 65.05% 100.00% -
Total Cost 65,415 25,065 105,003 72,272 31,288 7,798 173,777 -47.95%
-
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 -4.80% -1.20% 1.24% 12.13% 9.54% 0.18% -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 196.50 75.25 316.06 233.24 106.45 24.05 521.83 -47.94%
EPS -5.38 -1.39 1.48 16.26 12.50 0.22 -106.83 -86.43%
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 16.33 6.26 26.33 19.39 8.85 1.96 43.38 -47.95%
EPS -0.45 -0.12 0.12 1.35 1.04 0.02 -8.88 -86.38%
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 0.21 0.62 0.17 0.12 0.21 0.83 0.05 161.00%
P/EPS -7.62 -33.81 35.81 1.78 1.76 90.91 -0.22 969.48%
EY -13.12 -2.96 2.79 56.07 56.82 1.10 -445.09 -90.51%
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 0.22 0.66 0.14 0.24 0.25 0.91 0.05 169.24%
P/EPS -7.99 -35.97 29.73 3.38 2.16 100.00 -0.22 1003.92%
EY -12.51 -2.78 3.36 29.56 46.30 1.00 -445.09 -90.81%
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