[MAGNA] QoQ TTM Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 500.64%
YoY- 131.97%
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 184,835 169,439 157,996 140,800 138,340 134,950 128,236 27.57%
PBT 1,738 1,065 79 1,808 168 -64 -3,903 -
Tax -1,179 -1,029 -385 78 146 315 -3,160 -48.14%
NP 559 36 -306 1,886 314 251 -7,063 -
-
NP to SH 559 36 -306 1,886 314 251 -7,063 -
-
Tax Rate 67.84% 96.62% 487.34% -4.31% -86.90% - - -
Total Cost 184,276 169,403 158,302 138,914 138,026 134,699 135,299 22.84%
-
Net Worth 46,739 48,813 41,914 38,438 38,333 33,306 36,588 17.71%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 46,739 48,813 41,914 38,438 38,333 33,306 36,588 17.71%
NOSH 40,999 39,365 36,447 33,424 33,333 33,306 32,962 15.64%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.30% 0.02% -0.19% 1.34% 0.23% 0.19% -5.51% -
ROE 1.20% 0.07% -0.73% 4.91% 0.82% 0.75% -19.30% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 450.82 430.43 433.49 421.25 415.02 405.18 389.03 10.31%
EPS 1.36 0.09 -0.84 5.64 0.94 0.75 -21.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.24 1.15 1.15 1.15 1.00 1.11 1.79%
Adjusted Per Share Value based on latest NOSH - 33,424
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 46.14 42.29 39.44 35.15 34.53 33.69 32.01 27.57%
EPS 0.14 0.01 -0.08 0.47 0.08 0.06 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1167 0.1218 0.1046 0.0959 0.0957 0.0831 0.0913 17.76%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.37 0.40 0.44 0.31 0.24 0.30 0.35 -
P/RPS 0.08 0.09 0.10 0.07 0.06 0.07 0.09 -7.54%
P/EPS 27.14 437.39 -52.41 5.49 25.48 39.81 -1.63 -
EY 3.68 0.23 -1.91 18.20 3.93 2.51 -61.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.38 0.27 0.21 0.30 0.32 0.00%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/06/04 27/02/04 20/11/03 29/08/03 30/05/03 26/02/03 28/11/02 -
Price 0.42 0.37 0.44 0.33 0.28 0.25 0.36 -
P/RPS 0.09 0.09 0.10 0.08 0.07 0.06 0.09 0.00%
P/EPS 30.81 404.59 -52.41 5.85 29.72 33.17 -1.68 -
EY 3.25 0.25 -1.91 17.10 3.36 3.01 -59.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.38 0.29 0.24 0.25 0.32 10.15%

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