[MAGNA] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -45.7%
YoY- 106.15%
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 175,491 26,463 55,084 76,005 115,085 92,039 77,688 14.53%
PBT 20,041 -5,198 3,580 1,515 -1,712 -1,857 5,937 22.46%
Tax -5,249 -534 -1,426 -1,376 3,971 155 -521 46.93%
NP 14,792 -5,732 2,154 139 2,259 -1,702 5,416 18.22%
-
NP to SH 13,549 -4,752 1,236 139 -2,259 -1,702 5,416 16.50%
-
Tax Rate 26.19% - 39.83% 90.83% - - 8.78% -
Total Cost 160,699 32,195 52,930 75,866 112,826 93,741 72,272 14.23%
-
Net Worth 75,186 49,626 56,013 48,018 41,900 36,971 44,633 9.07%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 75,186 49,626 56,013 48,018 41,900 36,971 44,633 9.07%
NOSH 51,497 46,817 46,292 42,121 36,435 33,307 33,308 7.52%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.43% -21.66% 3.91% 0.18% 1.96% -1.85% 6.97% -
ROE 18.02% -9.58% 2.21% 0.29% -5.39% -4.60% 12.13% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 340.78 56.52 118.99 180.44 315.86 276.33 233.24 6.52%
EPS 26.31 -10.15 2.67 0.33 -6.20 -5.11 16.26 8.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.06 1.21 1.14 1.15 1.11 1.34 1.43%
Adjusted Per Share Value based on latest NOSH - 42,962
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 43.80 6.61 13.75 18.97 28.73 22.97 19.39 14.53%
EPS 3.38 -1.19 0.31 0.03 -0.56 -0.42 1.35 16.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1877 0.1239 0.1398 0.1199 0.1046 0.0923 0.1114 9.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.58 0.23 0.28 0.37 0.44 0.35 0.29 -
P/RPS 0.17 0.41 0.24 0.21 0.14 0.13 0.12 5.97%
P/EPS 2.20 -2.27 10.49 112.12 -7.10 -6.85 1.78 3.59%
EY 45.36 -44.13 9.54 0.89 -14.09 -14.60 56.07 -3.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.22 0.23 0.32 0.38 0.32 0.22 10.47%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 23/11/06 08/12/05 29/11/04 20/11/03 28/11/02 14/01/02 -
Price 0.94 0.25 0.17 0.42 0.44 0.36 0.55 -
P/RPS 0.28 0.44 0.14 0.23 0.14 0.13 0.24 2.60%
P/EPS 3.57 -2.46 6.37 127.27 -7.10 -7.05 3.38 0.91%
EY 27.99 -40.60 15.71 0.79 -14.09 -14.19 29.56 -0.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.24 0.14 0.37 0.38 0.32 0.41 7.70%

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