[MAGNA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
05-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 101.42%
YoY- -15.09%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 80,809 26,463 20,798 12,184 108,020 55,084 44,246 49.24%
PBT 3,596 -5,198 -2,203 207 -12,802 3,580 3,332 5.20%
Tax -3,503 -534 -534 -117 -461 -1,426 -1,413 82.87%
NP 93 -5,732 -2,737 90 -13,263 2,154 1,919 -86.63%
-
NP to SH 118 -4,752 -2,046 180 -12,664 1,236 907 -74.22%
-
Tax Rate 97.41% - - 56.52% - 39.83% 42.41% -
Total Cost 80,716 32,195 23,535 12,094 121,283 52,930 42,327 53.59%
-
Net Worth 57,120 49,626 45,414 48,923 46,698 56,013 54,062 3.72%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 57,120 49,626 45,414 48,923 46,698 56,013 54,062 3.72%
NOSH 47,600 46,817 46,819 46,153 46,235 46,292 44,679 4.30%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.12% -21.66% -13.16% 0.74% -12.28% 3.91% 4.34% -
ROE 0.21% -9.58% -4.51% 0.37% -27.12% 2.21% 1.68% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 169.77 56.52 44.42 26.40 233.63 118.99 99.03 43.09%
EPS 0.25 -10.15 -4.37 0.39 -27.39 2.67 2.04 -75.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.06 0.97 1.06 1.01 1.21 1.21 -0.55%
Adjusted Per Share Value based on latest NOSH - 46,153
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.17 6.61 5.19 3.04 26.96 13.75 11.04 49.28%
EPS 0.03 -1.19 -0.51 0.04 -3.16 0.31 0.23 -74.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1426 0.1239 0.1134 0.1221 0.1166 0.1398 0.1349 3.75%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.25 0.23 0.20 0.21 0.19 0.28 0.26 -
P/RPS 0.15 0.41 0.45 0.80 0.08 0.24 0.26 -30.62%
P/EPS 100.85 -2.27 -4.58 53.85 -0.69 10.49 12.81 294.26%
EY 0.99 -44.13 -21.85 1.86 -144.16 9.54 7.81 -74.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.21 0.20 0.19 0.23 0.21 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 25/08/06 05/06/06 27/02/06 08/12/05 29/08/05 -
Price 0.34 0.25 0.22 0.21 0.22 0.17 0.25 -
P/RPS 0.20 0.44 0.50 0.80 0.09 0.14 0.25 -13.78%
P/EPS 137.15 -2.46 -5.03 53.85 -0.80 6.37 12.32 396.38%
EY 0.73 -40.60 -19.86 1.86 -124.50 15.71 8.12 -79.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.23 0.20 0.22 0.14 0.21 21.07%

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