[MAGNA] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 80.5%
YoY- 91.29%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 41,596 88,492 104,088 142,530 130,830 70,902 178,284 -21.52%
PBT -4,406 6,664 3,374 816 -2,930 11,124 -8,736 -10.77%
Tax -1,068 -2,826 -2,862 -1,128 2,930 -2,798 8,736 -
NP -5,474 3,838 512 -312 0 8,326 0 -
-
NP to SH -4,092 1,814 512 -312 -3,582 8,326 -10,936 -15.10%
-
Tax Rate - 42.41% 84.83% 138.24% - 25.15% - -
Total Cost 47,070 84,654 103,576 142,842 130,830 62,576 178,284 -19.89%
-
Net Worth 45,414 54,062 48,639 38,170 37,284 43,628 69,350 -6.80%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 45,414 54,062 48,639 38,170 37,284 43,628 69,350 -6.80%
NOSH 46,819 44,679 42,666 33,191 33,289 33,304 33,341 5.81%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -13.16% 4.34% 0.49% -0.22% 0.00% 11.74% 0.00% -
ROE -9.01% 3.36% 1.05% -0.82% -9.61% 19.08% -15.77% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 88.84 198.06 243.96 429.42 393.00 212.89 534.72 -25.84%
EPS -8.74 4.08 1.20 -0.94 -10.76 25.00 -32.80 -19.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.21 1.14 1.15 1.12 1.31 2.08 -11.93%
Adjusted Per Share Value based on latest NOSH - 33,424
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 10.38 22.09 25.98 35.58 32.66 17.70 44.50 -21.53%
EPS -1.02 0.45 0.13 -0.08 -0.89 2.08 -2.73 -15.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1134 0.1349 0.1214 0.0953 0.0931 0.1089 0.1731 -6.80%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.20 0.26 0.40 0.31 0.41 0.22 0.92 -
P/RPS 0.23 0.13 0.16 0.07 0.10 0.10 0.17 5.16%
P/EPS -2.29 6.40 33.33 -32.98 -3.81 0.88 -2.80 -3.29%
EY -43.70 15.62 3.00 -3.03 -26.24 113.64 -35.65 3.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.35 0.27 0.37 0.17 0.44 -11.59%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 29/08/05 27/08/04 29/08/03 29/08/02 24/09/01 25/08/00 -
Price 0.22 0.25 0.39 0.33 0.43 0.27 0.87 -
P/RPS 0.25 0.13 0.16 0.08 0.11 0.13 0.16 7.71%
P/EPS -2.52 6.16 32.50 -35.11 -4.00 1.08 -2.65 -0.83%
EY -39.73 16.24 3.08 -2.85 -25.02 92.59 -37.70 0.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.34 0.29 0.38 0.21 0.42 -9.54%

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