[MAGNA] YoY Annualized Quarter 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- 3310.17%
YoY- 458.89%
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Revenue 72,576 244,312 193,108 101,536 48,736 98,788 113,820 -6.22%
PBT 616 13,064 24,052 8,364 828 2,792 -464 -
Tax -152 -3,376 -2,632 -4,044 -468 -1,944 -1,136 -24.95%
NP 464 9,688 21,420 4,320 360 848 -1,600 -
-
NP to SH 588 9,024 20,112 4,024 720 848 -1,600 -
-
Tax Rate 24.68% 25.84% 10.94% 48.35% 56.52% 69.63% - -
Total Cost 72,112 234,624 171,688 97,216 48,376 97,940 115,420 -6.49%
-
Net Worth 115,500 116,542 94,078 62,939 48,923 52,558 38,333 17.05%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Div - 10,691 - - - - - -
Div Payout % - 118.48% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Net Worth 115,500 116,542 94,078 62,939 48,923 52,558 38,333 17.05%
NOSH 209,999 53,459 52,266 51,589 46,153 44,166 33,333 30.04%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
NP Margin 0.64% 3.97% 11.09% 4.25% 0.74% 0.86% -1.41% -
ROE 0.51% 7.74% 21.38% 6.39% 1.47% 1.61% -4.17% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
RPS 34.56 457.00 369.47 196.81 105.59 223.67 341.46 -27.88%
EPS 0.28 16.88 38.48 7.80 1.56 1.92 -4.80 -
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 2.18 1.80 1.22 1.06 1.19 1.15 -9.99%
Adjusted Per Share Value based on latest NOSH - 51,589
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
RPS 18.12 60.98 48.20 25.34 12.17 24.66 28.41 -6.21%
EPS 0.15 2.25 5.02 1.00 0.18 0.21 -0.40 -
DPS 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2883 0.2909 0.2348 0.1571 0.1221 0.1312 0.0957 17.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/03 -
Price 0.98 0.52 1.09 0.37 0.21 0.36 0.24 -
P/RPS 2.84 0.11 0.30 0.19 0.20 0.16 0.07 69.65%
P/EPS 350.00 3.08 2.83 4.74 13.46 18.75 -5.00 -
EY 0.29 32.46 35.30 21.08 7.43 5.33 -20.00 -
DY 0.00 38.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.24 0.61 0.30 0.20 0.30 0.21 35.67%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Date 26/05/10 22/05/09 22/05/08 24/05/07 05/06/06 08/06/05 30/05/03 -
Price 0.86 0.56 1.14 0.34 0.21 0.29 0.28 -
P/RPS 2.49 0.12 0.31 0.17 0.20 0.13 0.08 63.35%
P/EPS 307.14 3.32 2.96 4.36 13.46 15.10 -5.83 -
EY 0.33 30.14 33.75 22.94 7.43 6.62 -17.14 -
DY 0.00 35.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.26 0.63 0.28 0.20 0.24 0.24 30.62%

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