[MAGNA] QoQ TTM Result on 30-Sep-2006 [#3]

Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -19.43%
YoY- -810.01%
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 170,831 114,807 101,607 79,399 84,572 95,507 108,020 35.85%
PBT 14,416 3,277 1,393 -21,580 -18,337 -14,158 -13,667 -
Tax -7,521 -4,931 -4,037 431 418 -92 -461 546.55%
NP 6,895 -1,654 -2,644 -21,149 -17,919 -14,250 -14,128 -
-
NP to SH 6,318 -1,102 -1,928 -18,652 -15,617 -12,696 -12,664 -
-
Tax Rate 52.17% 150.47% 289.81% - - - - -
Total Cost 163,936 116,461 104,251 100,548 102,491 109,757 122,148 21.73%
-
Net Worth 67,949 62,939 47,114 49,625 45,361 48,923 50,402 22.10%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 67,949 62,939 47,114 49,625 45,361 48,923 50,402 22.10%
NOSH 51,476 51,589 47,114 46,816 46,764 46,153 46,240 7.43%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.04% -1.44% -2.60% -26.64% -21.19% -14.92% -13.08% -
ROE 9.30% -1.75% -4.09% -37.59% -34.43% -25.95% -25.13% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 331.86 222.54 215.66 169.60 180.85 206.93 233.60 26.45%
EPS 12.27 -2.14 -4.09 -39.84 -33.39 -27.51 -27.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.22 1.00 1.06 0.97 1.06 1.09 13.65%
Adjusted Per Share Value based on latest NOSH - 46,816
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 42.64 28.66 25.36 19.82 21.11 23.84 26.96 35.86%
EPS 1.58 -0.28 -0.48 -4.66 -3.90 -3.17 -3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1696 0.1571 0.1176 0.1239 0.1132 0.1221 0.1258 22.10%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.34 0.37 0.25 0.23 0.20 0.21 0.19 -
P/RPS 0.10 0.17 0.12 0.14 0.11 0.10 0.08 16.08%
P/EPS 2.77 -17.32 -6.11 -0.58 -0.60 -0.76 -0.69 -
EY 36.10 -5.77 -16.37 -173.22 -166.97 -130.99 -144.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.25 0.22 0.21 0.20 0.17 32.84%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 27/02/07 23/11/06 25/08/06 05/06/06 27/02/06 -
Price 0.43 0.34 0.34 0.25 0.22 0.21 0.22 -
P/RPS 0.13 0.15 0.16 0.15 0.12 0.10 0.09 27.86%
P/EPS 3.50 -15.92 -8.31 -0.63 -0.66 -0.76 -0.80 -
EY 28.54 -6.28 -12.04 -159.36 -151.79 -130.99 -124.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.34 0.24 0.23 0.20 0.20 39.76%

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