[MAGNA] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 4.07%
YoY- 264.1%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 180,044 41,596 88,492 104,088 142,530 130,830 70,902 16.79%
PBT 21,640 -4,406 6,664 3,374 816 -2,930 11,124 11.72%
Tax -8,036 -1,068 -2,826 -2,862 -1,128 2,930 -2,798 19.21%
NP 13,604 -5,474 3,838 512 -312 0 8,326 8.52%
-
NP to SH 12,400 -4,092 1,814 512 -312 -3,582 8,326 6.86%
-
Tax Rate 37.13% - 42.41% 84.83% 138.24% - 25.15% -
Total Cost 166,440 47,070 84,654 103,576 142,842 130,830 62,576 17.69%
-
Net Worth 67,973 45,414 54,062 48,639 38,170 37,284 43,628 7.66%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 67,973 45,414 54,062 48,639 38,170 37,284 43,628 7.66%
NOSH 51,495 46,819 44,679 42,666 33,191 33,289 33,304 7.53%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.56% -13.16% 4.34% 0.49% -0.22% 0.00% 11.74% -
ROE 18.24% -9.01% 3.36% 1.05% -0.82% -9.61% 19.08% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 349.63 88.84 198.06 243.96 429.42 393.00 212.89 8.61%
EPS 24.08 -8.74 4.08 1.20 -0.94 -10.76 25.00 -0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 0.97 1.21 1.14 1.15 1.12 1.31 0.12%
Adjusted Per Share Value based on latest NOSH - 42,258
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 44.94 10.38 22.09 25.98 35.58 32.66 17.70 16.79%
EPS 3.10 -1.02 0.45 0.13 -0.08 -0.89 2.08 6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1697 0.1134 0.1349 0.1214 0.0953 0.0931 0.1089 7.66%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.34 0.20 0.26 0.40 0.31 0.41 0.22 -
P/RPS 0.10 0.23 0.13 0.16 0.07 0.10 0.10 0.00%
P/EPS 1.41 -2.29 6.40 33.33 -32.98 -3.81 0.88 8.17%
EY 70.82 -43.70 15.62 3.00 -3.03 -26.24 113.64 -7.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.21 0.35 0.27 0.37 0.17 7.33%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 25/08/06 29/08/05 27/08/04 29/08/03 29/08/02 24/09/01 -
Price 0.43 0.22 0.25 0.39 0.33 0.43 0.27 -
P/RPS 0.12 0.25 0.13 0.16 0.08 0.11 0.13 -1.32%
P/EPS 1.79 -2.52 6.16 32.50 -35.11 -4.00 1.08 8.78%
EY 56.00 -39.73 16.24 3.08 -2.85 -25.02 92.59 -8.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.23 0.21 0.34 0.29 0.38 0.21 7.82%

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