[MAGNA] QoQ Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -961.89%
YoY- -2462.92%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 11,966 43,851 54,354 43,820 42,810 28,455 42,911 -57.35%
PBT 1,127 557 2,777 -2,120 524 -116 1,791 -26.58%
Tax -996 -434 -482 17 -280 -284 162 -
NP 131 123 2,295 -2,103 244 -400 1,953 -83.51%
-
NP to SH 131 123 2,295 -2,103 244 -400 1,953 -83.51%
-
Tax Rate 88.38% 77.92% 17.36% - 53.44% - -9.05% -
Total Cost 11,835 43,728 52,059 45,923 42,566 28,855 40,958 -56.32%
-
Net Worth 48,174 46,739 48,813 41,914 38,438 38,333 33,306 27.92%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 48,174 46,739 48,813 41,914 38,438 38,333 33,306 27.92%
NOSH 42,258 40,999 39,365 36,447 33,424 33,333 33,306 17.21%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.09% 0.28% 4.22% -4.80% 0.57% -1.41% 4.55% -
ROE 0.27% 0.26% 4.70% -5.02% 0.63% -1.04% 5.86% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 28.32 106.95 138.08 120.23 128.08 85.37 128.84 -63.61%
EPS 0.31 0.30 5.83 -5.77 0.73 -1.20 5.86 -85.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.24 1.15 1.15 1.15 1.00 9.13%
Adjusted Per Share Value based on latest NOSH - 36,447
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.99 10.95 13.57 10.94 10.69 7.10 10.71 -57.31%
EPS 0.03 0.03 0.57 -0.52 0.06 -0.10 0.49 -84.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1202 0.1167 0.1218 0.1046 0.0959 0.0957 0.0831 27.92%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.40 0.37 0.40 0.44 0.31 0.24 0.30 -
P/RPS 1.41 0.35 0.29 0.37 0.24 0.28 0.23 235.33%
P/EPS 129.03 123.33 6.86 -7.63 42.47 -20.00 5.12 761.26%
EY 0.78 0.81 14.58 -13.11 2.35 -5.00 19.55 -88.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.32 0.38 0.27 0.21 0.30 10.83%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 25/06/04 27/02/04 20/11/03 29/08/03 30/05/03 26/02/03 -
Price 0.39 0.42 0.37 0.44 0.33 0.28 0.25 -
P/RPS 1.38 0.39 0.27 0.37 0.26 0.33 0.19 275.49%
P/EPS 125.81 140.00 6.35 -7.63 45.21 -23.33 4.26 857.41%
EY 0.79 0.71 15.76 -13.11 2.21 -4.29 23.46 -89.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.30 0.38 0.29 0.24 0.25 22.77%

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