[MAGNA] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 42.84%
YoY- 91.32%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 344,439 250,635 170,831 114,807 101,607 79,399 84,572 154.37%
PBT 37,634 26,631 14,416 3,277 1,393 -21,580 -18,337 -
Tax -10,765 -8,752 -7,521 -4,931 -4,037 431 418 -
NP 26,869 17,879 6,895 -1,654 -2,644 -21,149 -17,919 -
-
NP to SH 26,580 16,372 6,318 -1,102 -1,928 -18,652 -15,617 -
-
Tax Rate 28.60% 32.86% 52.17% 150.47% 289.81% - - -
Total Cost 317,570 232,756 163,936 116,461 104,251 100,548 102,491 112.10%
-
Net Worth 88,772 75,179 67,949 62,939 47,114 49,625 45,361 56.26%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,612 - - - - - - -
Div Payout % 13.59% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 88,772 75,179 67,949 62,939 47,114 49,625 45,361 56.26%
NOSH 51,611 51,492 51,476 51,589 47,114 46,816 46,764 6.77%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.80% 7.13% 4.04% -1.44% -2.60% -26.64% -21.19% -
ROE 29.94% 21.78% 9.30% -1.75% -4.09% -37.59% -34.43% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 667.36 486.74 331.86 222.54 215.66 169.60 180.85 138.22%
EPS 51.50 31.79 12.27 -2.14 -4.09 -39.84 -33.39 -
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.46 1.32 1.22 1.00 1.06 0.97 46.34%
Adjusted Per Share Value based on latest NOSH - 51,589
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 85.98 62.56 42.64 28.66 25.36 19.82 21.11 154.38%
EPS 6.63 4.09 1.58 -0.28 -0.48 -4.66 -3.90 -
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2216 0.1877 0.1696 0.1571 0.1176 0.1239 0.1132 56.29%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.25 0.58 0.34 0.37 0.25 0.23 0.20 -
P/RPS 0.19 0.12 0.10 0.17 0.12 0.14 0.11 43.81%
P/EPS 2.43 1.82 2.77 -17.32 -6.11 -0.58 -0.60 -
EY 41.20 54.82 36.10 -5.77 -16.37 -173.22 -166.97 -
DY 5.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.40 0.26 0.30 0.25 0.22 0.21 128.95%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 22/11/07 23/08/07 24/05/07 27/02/07 23/11/06 25/08/06 -
Price 1.27 0.94 0.43 0.34 0.34 0.25 0.22 -
P/RPS 0.19 0.19 0.13 0.15 0.16 0.15 0.12 35.73%
P/EPS 2.47 2.96 3.50 -15.92 -8.31 -0.63 -0.66 -
EY 40.55 33.82 28.54 -6.28 -12.04 -159.36 -151.79 -
DY 5.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.33 0.28 0.34 0.24 0.23 117.47%

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