[MAGNA] QoQ Quarter Result on 31-Dec-2005 [#4]

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -4324.92%
YoY- -1099.28%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,665 8,614 12,184 52,936 10,838 19,549 24,697 -62.49%
PBT -2,995 -2,410 207 -16,382 248 1,769 698 -
Tax 0 -417 -117 965 -13 -927 -486 -
NP -2,995 -2,827 90 -15,417 235 842 212 -
-
NP to SH -2,706 -2,226 180 -13,900 329 695 212 -
-
Tax Rate - - 56.52% - 5.24% 52.40% 69.63% -
Total Cost 8,660 11,441 12,094 68,353 10,603 18,707 24,485 -49.95%
-
Net Worth 49,625 45,361 48,923 50,402 56,069 53,907 52,558 -3.75%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 49,625 45,361 48,923 50,402 56,069 53,907 52,558 -3.75%
NOSH 46,816 46,764 46,153 46,240 46,338 44,551 44,166 3.95%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -52.87% -32.82% 0.74% -29.12% 2.17% 4.31% 0.86% -
ROE -5.45% -4.91% 0.37% -27.58% 0.59% 1.29% 0.40% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.10 18.42 26.40 114.48 23.39 43.88 55.92 -63.92%
EPS -5.78 -4.76 0.39 -30.06 0.71 1.56 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.97 1.06 1.09 1.21 1.21 1.19 -7.41%
Adjusted Per Share Value based on latest NOSH - 46,240
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.41 2.15 3.04 13.21 2.71 4.88 6.16 -62.54%
EPS -0.68 -0.56 0.04 -3.47 0.08 0.17 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1239 0.1132 0.1221 0.1258 0.14 0.1346 0.1312 -3.74%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.23 0.20 0.21 0.19 0.28 0.26 0.36 -
P/RPS 1.90 1.09 0.80 0.17 1.20 0.59 0.64 106.42%
P/EPS -3.98 -4.20 53.85 -0.63 39.44 16.67 75.00 -
EY -25.13 -23.80 1.86 -158.21 2.54 6.00 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.20 0.17 0.23 0.21 0.30 -18.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 25/08/06 05/06/06 27/02/06 08/12/05 29/08/05 08/06/05 -
Price 0.25 0.22 0.21 0.22 0.17 0.25 0.29 -
P/RPS 2.07 1.19 0.80 0.19 0.73 0.57 0.52 150.96%
P/EPS -4.33 -4.62 53.85 -0.73 23.94 16.03 60.42 -
EY -23.12 -21.64 1.86 -136.64 4.18 6.24 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.20 0.20 0.14 0.21 0.24 0.00%

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