[MAGNA] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1348.08%
YoY- -32.73%
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 52,044 43,851 169,641 115,085 71,265 28,455 134,950 -47.04%
PBT 1,687 557 1,065 -1,712 408 -116 -65 -
Tax -1,431 -434 -1,029 3,971 -564 -284 316 -
NP 256 123 36 2,259 -156 -400 251 1.32%
-
NP to SH 256 123 36 -2,259 -156 -400 251 1.32%
-
Tax Rate 84.83% 77.92% 96.62% - 138.24% - - -
Total Cost 51,788 43,728 169,605 112,826 71,421 28,855 134,699 -47.15%
-
Net Worth 48,639 46,739 49,599 41,900 38,170 38,333 38,627 16.62%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 48,639 46,739 49,599 41,900 38,170 38,333 38,627 16.62%
NOSH 42,666 40,999 39,999 36,435 33,191 33,333 33,300 17.98%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.49% 0.28% 0.02% 1.96% -0.22% -1.41% 0.19% -
ROE 0.53% 0.26% 0.07% -5.39% -0.41% -1.04% 0.65% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 121.98 106.95 424.10 315.86 214.71 85.37 405.26 -55.12%
EPS 0.60 0.30 0.09 -6.20 -0.47 -1.20 0.75 -13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.24 1.15 1.15 1.15 1.16 -1.15%
Adjusted Per Share Value based on latest NOSH - 36,447
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.99 10.95 42.34 28.73 17.79 7.10 33.69 -47.05%
EPS 0.06 0.03 0.01 -0.56 -0.04 -0.10 0.06 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.1167 0.1238 0.1046 0.0953 0.0957 0.0964 16.63%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.40 0.37 0.40 0.44 0.31 0.24 0.30 -
P/RPS 0.33 0.35 0.09 0.14 0.14 0.28 0.07 181.41%
P/EPS 66.67 123.33 444.44 -7.10 -65.96 -20.00 39.80 41.09%
EY 1.50 0.81 0.23 -14.09 -1.52 -5.00 2.51 -29.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.32 0.38 0.27 0.21 0.26 21.93%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 25/06/04 27/02/04 20/11/03 29/08/03 30/05/03 26/02/03 -
Price 0.39 0.42 0.37 0.44 0.33 0.28 0.25 -
P/RPS 0.32 0.39 0.09 0.14 0.15 0.33 0.06 205.56%
P/EPS 65.00 140.00 411.11 -7.10 -70.21 -23.33 33.17 56.65%
EY 1.54 0.71 0.24 -14.09 -1.42 -4.29 3.02 -36.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.30 0.38 0.29 0.24 0.22 33.70%

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