[MAGNA] QoQ TTM Result on 31-Mar-2004 [#1]

Announcement Date
25-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 1452.78%
YoY- 204.1%
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 103,154 134,132 153,991 184,835 169,439 157,996 140,800 -18.65%
PBT 3,520 4,290 2,341 1,738 1,065 79 1,808 55.60%
Tax -1,991 -1,857 -1,895 -1,179 -1,029 -385 78 -
NP 1,529 2,433 446 559 36 -306 1,886 -12.99%
-
NP to SH 1,529 2,433 446 559 36 -306 1,886 -12.99%
-
Tax Rate 56.56% 43.29% 80.95% 67.84% 96.62% 487.34% -4.31% -
Total Cost 101,625 131,699 153,545 184,276 169,403 158,302 138,914 -18.73%
-
Net Worth 42,492 48,977 48,174 46,739 48,813 41,914 38,438 6.88%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 42,492 48,977 48,174 46,739 48,813 41,914 38,438 6.88%
NOSH 42,492 42,962 42,258 40,999 39,365 36,447 33,424 17.26%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.48% 1.81% 0.29% 0.30% 0.02% -0.19% 1.34% -
ROE 3.60% 4.97% 0.93% 1.20% 0.07% -0.73% 4.91% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 242.76 312.20 364.41 450.82 430.43 433.49 421.25 -30.63%
EPS 3.60 5.66 1.06 1.36 0.09 -0.84 5.64 -25.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.14 1.14 1.14 1.24 1.15 1.15 -8.85%
Adjusted Per Share Value based on latest NOSH - 40,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 25.75 33.48 38.44 46.14 42.29 39.44 35.15 -18.65%
EPS 0.38 0.61 0.11 0.14 0.01 -0.08 0.47 -13.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.1223 0.1202 0.1167 0.1218 0.1046 0.0959 6.93%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.40 0.37 0.40 0.37 0.40 0.44 0.31 -
P/RPS 0.16 0.12 0.11 0.08 0.09 0.10 0.07 73.08%
P/EPS 11.12 6.53 37.90 27.14 437.39 -52.41 5.49 59.74%
EY 9.00 15.31 2.64 3.68 0.23 -1.91 18.20 -37.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.35 0.32 0.32 0.38 0.27 29.80%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 25/06/04 27/02/04 20/11/03 29/08/03 -
Price 0.39 0.42 0.39 0.42 0.37 0.44 0.33 -
P/RPS 0.16 0.13 0.11 0.09 0.09 0.10 0.08 58.40%
P/EPS 10.84 7.42 36.95 30.81 404.59 -52.41 5.85 50.58%
EY 9.23 13.48 2.71 3.25 0.25 -1.91 17.10 -33.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.34 0.37 0.30 0.38 0.29 21.72%

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