[MAGNA] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Announcement Date
26-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 100.2%
YoY- -92.15%
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 105,497 77,688 35,451 7,870 173,777 127,453 89,142 11.85%
PBT 4,511 5,937 5,562 206 39,587 -11,155 -4,368 -
Tax -4,017 -521 -1,399 -134 -39,587 11,155 4,368 -
NP 494 5,416 4,163 72 0 0 0 -
-
NP to SH 494 5,416 4,163 72 -35,573 -11,991 -5,468 -
-
Tax Rate 89.05% 8.78% 25.15% 65.05% 100.00% - - -
Total Cost 105,003 72,272 31,288 7,798 173,777 127,453 89,142 11.50%
-
Net Worth 39,720 44,633 43,628 38,945 39,628 63,268 69,350 -30.96%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 39,720 44,633 43,628 38,945 39,628 63,268 69,350 -30.96%
NOSH 33,378 33,308 33,304 32,727 33,301 33,299 33,341 0.07%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 0.47% 6.97% 11.74% 0.91% 0.00% 0.00% 0.00% -
ROE 1.24% 12.13% 9.54% 0.18% -89.77% -18.95% -7.88% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 316.06 233.24 106.45 24.05 521.83 382.75 267.36 11.76%
EPS 1.48 16.26 12.50 0.22 -106.83 -36.01 -16.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.34 1.31 1.19 1.19 1.90 2.08 -31.01%
Adjusted Per Share Value based on latest NOSH - 32,727
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 26.33 19.39 8.85 1.96 43.38 31.81 22.25 11.84%
EPS 0.12 1.35 1.04 0.02 -8.88 -2.99 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0991 0.1114 0.1089 0.0972 0.0989 0.1579 0.1731 -30.98%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.53 0.29 0.22 0.20 0.24 0.99 0.92 -
P/RPS 0.17 0.12 0.21 0.83 0.05 0.26 0.34 -36.92%
P/EPS 35.81 1.78 1.76 90.91 -0.22 -2.75 -5.61 -
EY 2.79 56.07 56.82 1.10 -445.09 -36.37 -17.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.22 0.17 0.17 0.20 0.52 0.44 1.50%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 15/04/02 14/01/02 24/09/01 26/06/01 28/02/01 30/11/00 25/08/00 -
Price 0.44 0.55 0.27 0.22 0.24 0.34 0.87 -
P/RPS 0.14 0.24 0.25 0.91 0.05 0.09 0.33 -43.45%
P/EPS 29.73 3.38 2.16 100.00 -0.22 -0.94 -5.30 -
EY 3.36 29.56 46.30 1.00 -445.09 -105.91 -18.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.21 0.18 0.20 0.18 0.42 -8.08%

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