[MAGNA] QoQ TTM Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -998.51%
YoY- -36.99%
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 138,340 134,950 128,236 143,849 131,080 113,885 125,747 6.57%
PBT 168 -64 -3,903 -3,137 3,335 3,477 -453 -
Tax 146 315 -3,160 -2,762 -3,872 -3,479 5,812 -91.44%
NP 314 251 -7,063 -5,899 -537 -2 5,359 -84.94%
-
NP to SH 314 251 -7,063 -5,899 -537 -2 3,471 -79.87%
-
Tax Rate -86.90% - - - 116.10% 100.06% - -
Total Cost 138,026 134,699 135,299 149,748 131,617 113,887 120,388 9.55%
-
Net Worth 38,333 33,306 36,588 37,305 38,638 39,629 44,654 -9.68%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 38,333 33,306 36,588 37,305 38,638 39,629 44,654 -9.68%
NOSH 33,333 33,306 32,962 33,308 33,309 33,301 33,324 0.01%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.23% 0.19% -5.51% -4.10% -0.41% 0.00% 4.26% -
ROE 0.82% 0.75% -19.30% -15.81% -1.39% -0.01% 7.77% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 415.02 405.18 389.03 431.87 393.52 341.98 377.34 6.55%
EPS 0.94 0.75 -21.43 -17.71 -1.61 -0.01 10.42 -79.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.00 1.11 1.12 1.16 1.19 1.34 -9.69%
Adjusted Per Share Value based on latest NOSH - 33,308
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 34.53 33.69 32.01 35.91 32.72 28.43 31.39 6.56%
EPS 0.08 0.06 -1.76 -1.47 -0.13 0.00 0.87 -79.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0957 0.0831 0.0913 0.0931 0.0964 0.0989 0.1115 -9.69%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.24 0.30 0.35 0.41 0.47 0.53 0.29 -
P/RPS 0.06 0.07 0.09 0.09 0.12 0.15 0.08 -17.46%
P/EPS 25.48 39.81 -1.63 -2.32 -29.15 -8,824.97 2.78 338.55%
EY 3.93 2.51 -61.22 -43.20 -3.43 -0.01 35.92 -77.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.30 0.32 0.37 0.41 0.45 0.22 -3.05%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 26/02/03 28/11/02 29/08/02 31/05/02 15/04/02 14/01/02 -
Price 0.28 0.25 0.36 0.43 0.50 0.44 0.55 -
P/RPS 0.07 0.06 0.09 0.10 0.13 0.13 0.15 -39.86%
P/EPS 29.72 33.17 -1.68 -2.43 -31.01 -7,326.39 5.28 216.76%
EY 3.36 3.01 -59.52 -41.19 -3.22 -0.01 18.94 -68.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.32 0.38 0.43 0.37 0.41 -30.04%

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