[MAGNA] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -54.84%
YoY- -484.47%
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 239,044 266,690 233,988 35,284 73,445 101,340 153,446 7.66%
PBT 13,597 28,329 26,721 -6,930 4,773 2,020 -2,282 -
Tax -5,162 -8,374 -6,998 -712 -1,901 -1,834 5,294 -
NP 8,434 19,954 19,722 -7,642 2,872 185 3,012 18.70%
-
NP to SH 8,509 19,598 18,065 -6,336 1,648 185 -3,012 -
-
Tax Rate 37.96% 29.56% 26.19% - 39.83% 90.79% - -
Total Cost 230,609 246,736 214,265 42,926 70,573 101,154 150,434 7.37%
-
Net Worth 118,125 100,989 75,186 49,626 56,013 48,018 41,900 18.83%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 3,563 - - - - - - -
Div Payout % 41.88% - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 118,125 100,989 75,186 49,626 56,013 48,018 41,900 18.83%
NOSH 53,450 52,874 51,497 46,817 46,292 42,121 36,435 6.58%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.53% 7.48% 8.43% -21.66% 3.91% 0.18% 1.96% -
ROE 7.20% 19.41% 24.03% -12.77% 2.94% 0.39% -7.19% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 447.22 504.39 454.37 75.36 158.66 240.59 421.15 1.00%
EPS 15.92 37.07 35.08 -13.53 3.56 0.44 -8.27 -
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 1.91 1.46 1.06 1.21 1.14 1.15 11.49%
Adjusted Per Share Value based on latest NOSH - 46,816
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 59.67 66.57 58.41 8.81 18.33 25.30 38.30 7.66%
EPS 2.12 4.89 4.51 -1.58 0.41 0.05 -0.75 -
DPS 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2949 0.2521 0.1877 0.1239 0.1398 0.1199 0.1046 18.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.56 0.80 0.58 0.23 0.28 0.37 0.44 -
P/RPS 0.13 0.16 0.13 0.31 0.18 0.15 0.10 4.46%
P/EPS 3.52 2.16 1.65 -1.70 7.87 84.09 -5.32 -
EY 28.43 46.33 60.48 -58.84 12.71 1.19 -18.79 -
DY 11.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.42 0.40 0.22 0.23 0.32 0.38 -6.73%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 20/11/08 22/11/07 23/11/06 08/12/05 29/11/04 20/11/03 -
Price 0.74 0.49 0.94 0.25 0.17 0.42 0.44 -
P/RPS 0.17 0.10 0.21 0.33 0.11 0.17 0.10 9.23%
P/EPS 4.65 1.32 2.68 -1.85 4.78 95.45 -5.32 -
EY 21.51 75.65 37.32 -54.13 20.94 1.05 -18.79 -
DY 9.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.26 0.64 0.24 0.14 0.37 0.38 -2.32%

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