[MAGNA] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 227.83%
YoY- 430.53%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 12,184 52,936 10,838 19,549 24,697 23,376 23,961 -36.31%
PBT 207 -16,382 248 1,769 698 2,007 -171 -
Tax -117 965 -13 -927 -486 -616 55 -
NP 90 -15,417 235 842 212 1,391 -116 -
-
NP to SH 180 -13,900 329 695 212 1,391 -116 -
-
Tax Rate 56.52% - 5.24% 52.40% 69.63% 30.69% - -
Total Cost 12,094 68,353 10,603 18,707 24,485 21,985 24,077 -36.83%
-
Net Worth 48,923 50,402 56,069 53,907 52,558 42,492 48,977 -0.07%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 48,923 50,402 56,069 53,907 52,558 42,492 48,977 -0.07%
NOSH 46,153 46,240 46,338 44,551 44,166 42,492 42,962 4.89%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.74% -29.12% 2.17% 4.31% 0.86% 5.95% -0.48% -
ROE 0.37% -27.58% 0.59% 1.29% 0.40% 3.27% -0.24% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.40 114.48 23.39 43.88 55.92 55.01 55.77 -39.28%
EPS 0.39 -30.06 0.71 1.56 0.48 3.28 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.09 1.21 1.21 1.19 1.00 1.14 -4.73%
Adjusted Per Share Value based on latest NOSH - 44,551
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.04 13.21 2.71 4.88 6.16 5.83 5.98 -36.32%
EPS 0.04 -3.47 0.08 0.17 0.05 0.35 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1221 0.1258 0.14 0.1346 0.1312 0.1061 0.1223 -0.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.21 0.19 0.28 0.26 0.36 0.40 0.37 -
P/RPS 0.80 0.17 1.20 0.59 0.64 0.73 0.66 13.69%
P/EPS 53.85 -0.63 39.44 16.67 75.00 12.22 -137.04 -
EY 1.86 -158.21 2.54 6.00 1.33 8.18 -0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.23 0.21 0.30 0.40 0.32 -26.92%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 05/06/06 27/02/06 08/12/05 29/08/05 08/06/05 28/02/05 29/11/04 -
Price 0.21 0.22 0.17 0.25 0.29 0.39 0.42 -
P/RPS 0.80 0.19 0.73 0.57 0.52 0.71 0.75 4.40%
P/EPS 53.85 -0.73 23.94 16.03 60.42 11.91 -155.56 -
EY 1.86 -136.64 4.18 6.24 1.66 8.39 -0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.14 0.21 0.24 0.39 0.37 -33.66%

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