[MAGNA] YoY Quarter Result on 30-Sep-2007 [#3]

Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 41.47%
YoY- 371.54%
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 34,492 45,305 66,174 85,469 5,665 10,838 23,961 6.25%
PBT -5,045 -1,713 2,078 9,220 -2,995 248 -171 75.73%
Tax -904 -918 -914 -1,231 0 -13 55 -
NP -5,949 -2,631 1,164 7,989 -2,995 235 -116 92.69%
-
NP to SH -5,476 -2,137 1,146 7,348 -2,706 329 -116 90.05%
-
Tax Rate - - 43.98% 13.35% - 5.24% - -
Total Cost 40,441 47,936 65,010 77,480 8,660 10,603 24,077 9.02%
-
Net Worth 119,643 118,069 102,283 75,179 49,625 56,069 48,977 16.04%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 119,643 118,069 102,283 75,179 49,625 56,069 48,977 16.04%
NOSH 230,084 53,425 53,551 51,492 46,816 46,338 42,962 32.25%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -17.25% -5.81% 1.76% 9.35% -52.87% 2.17% -0.48% -
ROE -4.58% -1.81% 1.12% 9.77% -5.45% 0.59% -0.24% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 14.99 84.80 123.57 165.98 12.10 23.39 55.77 -19.65%
EPS -2.38 -4.00 2.14 14.27 -5.78 0.71 -0.27 43.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 2.21 1.91 1.46 1.06 1.21 1.14 -12.25%
Adjusted Per Share Value based on latest NOSH - 51,492
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 8.61 11.31 16.52 21.33 1.41 2.71 5.98 6.26%
EPS -1.37 -0.53 0.29 1.83 -0.68 0.08 -0.03 89.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2986 0.2947 0.2553 0.1877 0.1239 0.14 0.1223 16.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.82 0.56 0.80 0.58 0.23 0.28 0.37 -
P/RPS 5.47 0.66 0.65 0.35 1.90 1.20 0.66 42.23%
P/EPS -34.45 -14.00 37.38 4.06 -3.98 39.44 -137.04 -20.54%
EY -2.90 -7.14 2.68 24.60 -25.13 2.54 -0.73 25.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.25 0.42 0.40 0.22 0.23 0.32 30.47%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 24/11/09 20/11/08 22/11/07 23/11/06 08/12/05 29/11/04 -
Price 0.78 0.74 0.49 0.94 0.25 0.17 0.42 -
P/RPS 5.20 0.87 0.40 0.57 2.07 0.73 0.75 38.06%
P/EPS -32.77 -18.50 22.90 6.59 -4.33 23.94 -155.56 -22.85%
EY -3.05 -5.41 4.37 15.18 -23.12 4.18 -0.64 29.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.33 0.26 0.64 0.24 0.14 0.37 26.26%

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