[MAGNA] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -196.66%
YoY- -392.57%
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 77,688 35,451 7,870 173,777 127,453 89,142 29,416 90.95%
PBT 5,937 5,562 206 39,587 -11,155 -4,368 1,394 162.51%
Tax -521 -1,399 -134 -39,587 11,155 4,368 -477 6.05%
NP 5,416 4,163 72 0 0 0 917 226.39%
-
NP to SH 5,416 4,163 72 -35,573 -11,991 -5,468 917 226.39%
-
Tax Rate 8.78% 25.15% 65.05% 100.00% - - 34.22% -
Total Cost 72,272 31,288 7,798 173,777 127,453 89,142 28,499 85.85%
-
Net Worth 44,633 43,628 38,945 39,628 63,268 69,350 74,342 -28.81%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 44,633 43,628 38,945 39,628 63,268 69,350 74,342 -28.81%
NOSH 33,308 33,304 32,727 33,301 33,299 33,341 32,750 1.13%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.97% 11.74% 0.91% 0.00% 0.00% 0.00% 3.12% -
ROE 12.13% 9.54% 0.18% -89.77% -18.95% -7.88% 1.23% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 233.24 106.45 24.05 521.83 382.75 267.36 89.82 88.81%
EPS 16.26 12.50 0.22 -106.83 -36.01 -16.40 2.80 222.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.31 1.19 1.19 1.90 2.08 2.27 -29.60%
Adjusted Per Share Value based on latest NOSH - 33,315
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 19.39 8.85 1.96 43.38 31.81 22.25 7.34 90.98%
EPS 1.35 1.04 0.02 -8.88 -2.99 -1.36 0.23 225.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1114 0.1089 0.0972 0.0989 0.1579 0.1731 0.1856 -28.82%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.29 0.22 0.20 0.24 0.99 0.92 1.12 -
P/RPS 0.12 0.21 0.83 0.05 0.26 0.34 1.25 -79.00%
P/EPS 1.78 1.76 90.91 -0.22 -2.75 -5.61 40.00 -87.41%
EY 56.07 56.82 1.10 -445.09 -36.37 -17.83 2.50 693.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.17 0.17 0.20 0.52 0.44 0.49 -41.33%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 14/01/02 24/09/01 26/06/01 28/02/01 30/11/00 25/08/00 31/05/00 -
Price 0.55 0.27 0.22 0.24 0.34 0.87 1.02 -
P/RPS 0.24 0.25 0.91 0.05 0.09 0.33 1.14 -64.57%
P/EPS 3.38 2.16 100.00 -0.22 -0.94 -5.30 36.43 -79.47%
EY 29.56 46.30 1.00 -445.09 -105.91 -18.85 2.75 386.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.21 0.18 0.20 0.18 0.42 0.45 -6.01%

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