[MAGNA] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 89.66%
YoY- 84.78%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 250,635 170,831 114,807 101,607 79,399 84,572 95,507 90.14%
PBT 26,631 14,416 3,277 1,393 -21,580 -18,337 -14,158 -
Tax -8,752 -7,521 -4,931 -4,037 431 418 -92 1978.14%
NP 17,879 6,895 -1,654 -2,644 -21,149 -17,919 -14,250 -
-
NP to SH 16,372 6,318 -1,102 -1,928 -18,652 -15,617 -12,696 -
-
Tax Rate 32.86% 52.17% 150.47% 289.81% - - - -
Total Cost 232,756 163,936 116,461 104,251 100,548 102,491 109,757 64.98%
-
Net Worth 75,179 67,949 62,939 47,114 49,625 45,361 48,923 33.12%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 75,179 67,949 62,939 47,114 49,625 45,361 48,923 33.12%
NOSH 51,492 51,476 51,589 47,114 46,816 46,764 46,153 7.56%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.13% 4.04% -1.44% -2.60% -26.64% -21.19% -14.92% -
ROE 21.78% 9.30% -1.75% -4.09% -37.59% -34.43% -25.95% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 486.74 331.86 222.54 215.66 169.60 180.85 206.93 76.77%
EPS 31.79 12.27 -2.14 -4.09 -39.84 -33.39 -27.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.32 1.22 1.00 1.06 0.97 1.06 23.76%
Adjusted Per Share Value based on latest NOSH - 47,114
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 62.56 42.64 28.66 25.36 19.82 21.11 23.84 90.13%
EPS 4.09 1.58 -0.28 -0.48 -4.66 -3.90 -3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1877 0.1696 0.1571 0.1176 0.1239 0.1132 0.1221 33.16%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.58 0.34 0.37 0.25 0.23 0.20 0.21 -
P/RPS 0.12 0.10 0.17 0.12 0.14 0.11 0.10 12.91%
P/EPS 1.82 2.77 -17.32 -6.11 -0.58 -0.60 -0.76 -
EY 54.82 36.10 -5.77 -16.37 -173.22 -166.97 -130.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.26 0.30 0.25 0.22 0.21 0.20 58.67%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 27/02/07 23/11/06 25/08/06 05/06/06 -
Price 0.94 0.43 0.34 0.34 0.25 0.22 0.21 -
P/RPS 0.19 0.13 0.15 0.16 0.15 0.12 0.10 53.34%
P/EPS 2.96 3.50 -15.92 -8.31 -0.63 -0.66 -0.76 -
EY 33.82 28.54 -6.28 -12.04 -159.36 -151.79 -130.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.33 0.28 0.34 0.24 0.23 0.20 116.99%

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