[MAGNA] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 227.83%
YoY- 430.53%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 85,567 64,638 8,614 19,549 11,966 42,810 40,350 13.33%
PBT 13,156 8,729 -2,410 1,769 1,127 524 -1,117 -
Tax -4,709 -3,007 -417 -927 -996 -280 1,117 -
NP 8,447 5,722 -2,827 842 131 244 0 -
-
NP to SH 8,525 5,194 -2,226 695 131 244 -1,329 -
-
Tax Rate 35.79% 34.45% - 52.40% 88.38% 53.44% - -
Total Cost 77,120 58,916 11,441 18,707 11,835 42,566 40,350 11.38%
-
Net Worth 103,589 67,949 45,361 53,907 48,174 38,438 37,305 18.53%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 103,589 67,949 45,361 53,907 48,174 38,438 37,305 18.53%
NOSH 52,851 51,476 46,764 44,551 42,258 33,424 33,308 7.99%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.87% 8.85% -32.82% 4.31% 1.09% 0.57% 0.00% -
ROE 8.23% 7.64% -4.91% 1.29% 0.27% 0.63% -3.56% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 161.90 125.57 18.42 43.88 28.32 128.08 121.14 4.94%
EPS 16.13 10.09 -4.76 1.56 0.31 0.73 -3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.32 0.97 1.21 1.14 1.15 1.12 9.76%
Adjusted Per Share Value based on latest NOSH - 44,551
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 21.36 16.13 2.15 4.88 2.99 10.69 10.07 13.33%
EPS 2.13 1.30 -0.56 0.17 0.03 0.06 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2586 0.1696 0.1132 0.1346 0.1202 0.0959 0.0931 18.54%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.88 0.34 0.20 0.26 0.40 0.31 0.41 -
P/RPS 0.54 0.27 1.09 0.59 1.41 0.24 0.34 8.00%
P/EPS 5.46 3.37 -4.20 16.67 129.03 42.47 -10.28 -
EY 18.33 29.68 -23.80 6.00 0.78 2.35 -9.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.26 0.21 0.21 0.35 0.27 0.37 3.31%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 21/08/08 23/08/07 25/08/06 29/08/05 27/08/04 29/08/03 29/08/02 -
Price 0.82 0.43 0.22 0.25 0.39 0.33 0.43 -
P/RPS 0.51 0.34 1.19 0.57 1.38 0.26 0.35 6.46%
P/EPS 5.08 4.26 -4.62 16.03 125.81 45.21 -10.78 -
EY 19.67 23.47 -21.64 6.24 0.79 2.21 -9.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.33 0.23 0.21 0.34 0.29 0.38 1.68%

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