[MAGNA] YoY 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- -188.55%
YoY- 94.48%
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 85,469 5,665 10,838 23,961 43,820 26,624 42,237 12.45%
PBT 9,220 -2,995 248 -171 -2,120 -391 375 70.48%
Tax -1,231 0 -13 55 17 480 878 -
NP 7,989 -2,995 235 -116 -2,103 89 1,253 36.15%
-
NP to SH 7,348 -2,706 329 -116 -2,103 89 1,253 34.26%
-
Tax Rate 13.35% - 5.24% - - - -234.13% -
Total Cost 77,480 8,660 10,603 24,077 45,923 26,535 40,984 11.19%
-
Net Worth 75,179 49,625 56,069 48,977 41,914 36,588 44,654 9.06%
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 75,179 49,625 56,069 48,977 41,914 36,588 44,654 9.06%
NOSH 51,492 46,816 46,338 42,962 36,447 32,962 33,324 7.51%
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 9.35% -52.87% 2.17% -0.48% -4.80% 0.33% 2.97% -
ROE 9.77% -5.45% 0.59% -0.24% -5.02% 0.24% 2.81% -
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 165.98 12.10 23.39 55.77 120.23 80.77 126.74 4.59%
EPS 14.27 -5.78 0.71 -0.27 -5.77 0.27 3.76 24.88%
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 21.33 1.41 2.71 5.98 10.94 6.65 10.54 12.46%
EPS 1.83 -0.68 0.08 -0.03 -0.52 0.02 0.31 34.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1877 0.1239 0.14 0.1223 0.1046 0.0913 0.1115 9.06%
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 0.35 1.90 1.20 0.66 0.37 0.43 0.23 7.24%
P/EPS 4.06 -3.98 39.44 -137.04 -7.63 129.63 7.71 -10.13%
EY 24.60 -25.13 2.54 -0.73 -13.11 0.77 12.97 11.25%
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 0.57 2.07 0.73 0.75 0.37 0.45 0.43 4.80%
P/EPS 6.59 -4.33 23.94 -155.56 -7.63 133.33 14.63 -12.44%
EY 15.18 -23.12 4.18 -0.64 -13.11 0.75 6.84 14.20%
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