[MAGNA] QoQ TTM Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -20.21%
YoY- -76.35%
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 84,000 103,154 134,132 153,991 184,835 169,439 157,996 -34.34%
PBT 3,661 3,520 4,290 2,341 1,738 1,065 79 1187.16%
Tax -2,043 -1,991 -1,857 -1,895 -1,179 -1,029 -385 203.92%
NP 1,618 1,529 2,433 446 559 36 -306 -
-
NP to SH 1,618 1,529 2,433 446 559 36 -306 -
-
Tax Rate 55.80% 56.56% 43.29% 80.95% 67.84% 96.62% 487.34% -
Total Cost 82,382 101,625 131,699 153,545 184,276 169,403 158,302 -35.27%
-
Net Worth 52,558 42,492 48,977 48,174 46,739 48,813 41,914 16.26%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 52,558 42,492 48,977 48,174 46,739 48,813 41,914 16.26%
NOSH 44,166 42,492 42,962 42,258 40,999 39,365 36,447 13.64%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.93% 1.48% 1.81% 0.29% 0.30% 0.02% -0.19% -
ROE 3.08% 3.60% 4.97% 0.93% 1.20% 0.07% -0.73% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 190.19 242.76 312.20 364.41 450.82 430.43 433.49 -42.23%
EPS 3.66 3.60 5.66 1.06 1.36 0.09 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.00 1.14 1.14 1.14 1.24 1.15 2.30%
Adjusted Per Share Value based on latest NOSH - 42,258
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 20.97 25.75 33.48 38.44 46.14 42.29 39.44 -34.34%
EPS 0.40 0.38 0.61 0.11 0.14 0.01 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1312 0.1061 0.1223 0.1202 0.1167 0.1218 0.1046 16.28%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.36 0.40 0.37 0.40 0.37 0.40 0.44 -
P/RPS 0.19 0.16 0.12 0.11 0.08 0.09 0.10 53.34%
P/EPS 9.83 11.12 6.53 37.90 27.14 437.39 -52.41 -
EY 10.18 9.00 15.31 2.64 3.68 0.23 -1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.40 0.32 0.35 0.32 0.32 0.38 -14.56%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 08/06/05 28/02/05 29/11/04 27/08/04 25/06/04 27/02/04 20/11/03 -
Price 0.29 0.39 0.42 0.39 0.42 0.37 0.44 -
P/RPS 0.15 0.16 0.13 0.11 0.09 0.09 0.10 31.00%
P/EPS 7.92 10.84 7.42 36.95 30.81 404.59 -52.41 -
EY 12.63 9.23 13.48 2.71 3.25 0.25 -1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.39 0.37 0.34 0.37 0.30 0.38 -26.36%

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