[MAGNA] QoQ Cumulative 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- 36.27%
YoY- 789.21%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 20,798 12,184 108,020 55,084 44,246 24,697 99,381 -64.85%
PBT -2,203 207 -12,802 3,580 3,332 698 3,625 -
Tax -534 -117 -461 -1,426 -1,413 -486 -1,992 -58.52%
NP -2,737 90 -13,263 2,154 1,919 212 1,633 -
-
NP to SH -2,046 180 -12,664 1,236 907 212 1,633 -
-
Tax Rate - 56.52% - 39.83% 42.41% 69.63% 54.95% -
Total Cost 23,535 12,094 121,283 52,930 42,327 24,485 97,748 -61.39%
-
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 -4.51% 0.37% -27.12% 2.21% 1.68% 0.40% 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 44.42 26.40 233.63 118.99 99.03 55.92 236.71 -67.32%
EPS -4.37 0.39 -27.39 2.67 2.04 0.48 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 5.19 3.04 26.96 13.75 11.04 6.16 24.81 -64.86%
EPS -0.51 0.04 -3.16 0.31 0.23 0.05 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 0.45 0.80 0.08 0.24 0.26 0.64 0.17 91.69%
P/EPS -4.58 53.85 -0.69 10.49 12.81 75.00 10.28 -
EY -21.85 1.86 -144.16 9.54 7.81 1.33 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 0.50 0.80 0.09 0.14 0.25 0.52 0.16 114.19%
P/EPS -5.03 53.85 -0.80 6.37 12.32 60.42 10.03 -
EY -19.86 1.86 -124.50 15.71 8.12 1.66 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