[MAGNA] QoQ Quarter Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -120.48%
YoY- 13.61%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 54,354 43,820 42,810 28,455 42,911 26,624 40,350 21.90%
PBT 2,777 -2,120 524 -116 1,791 -391 -1,117 -
Tax -482 17 -280 -284 162 480 1,117 -
NP 2,295 -2,103 244 -400 1,953 89 0 -
-
NP to SH 2,295 -2,103 244 -400 1,953 89 -1,329 -
-
Tax Rate 17.36% - 53.44% - -9.05% - - -
Total Cost 52,059 45,923 42,566 28,855 40,958 26,535 40,350 18.45%
-
Net Worth 48,813 41,914 38,438 38,333 33,306 36,588 37,305 19.57%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 48,813 41,914 38,438 38,333 33,306 36,588 37,305 19.57%
NOSH 39,365 36,447 33,424 33,333 33,306 32,962 33,308 11.74%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.22% -4.80% 0.57% -1.41% 4.55% 0.33% 0.00% -
ROE 4.70% -5.02% 0.63% -1.04% 5.86% 0.24% -3.56% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 138.08 120.23 128.08 85.37 128.84 80.77 121.14 9.09%
EPS 5.83 -5.77 0.73 -1.20 5.86 0.27 -3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.15 1.15 1.15 1.00 1.11 1.12 7.00%
Adjusted Per Share Value based on latest NOSH - 33,333
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.57 10.94 10.69 7.10 10.71 6.65 10.07 21.93%
EPS 0.57 -0.52 0.06 -0.10 0.49 0.02 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1218 0.1046 0.0959 0.0957 0.0831 0.0913 0.0931 19.55%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.40 0.44 0.31 0.24 0.30 0.35 0.41 -
P/RPS 0.29 0.37 0.24 0.28 0.23 0.43 0.34 -10.03%
P/EPS 6.86 -7.63 42.47 -20.00 5.12 129.63 -10.28 -
EY 14.58 -13.11 2.35 -5.00 19.55 0.77 -9.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.38 0.27 0.21 0.30 0.32 0.37 -9.20%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 29/08/03 30/05/03 26/02/03 28/11/02 29/08/02 -
Price 0.37 0.44 0.33 0.28 0.25 0.36 0.43 -
P/RPS 0.27 0.37 0.26 0.33 0.19 0.45 0.35 -15.84%
P/EPS 6.35 -7.63 45.21 -23.33 4.26 133.33 -10.78 -
EY 15.76 -13.11 2.21 -4.29 23.46 0.75 -9.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.29 0.24 0.25 0.32 0.38 -14.54%

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