[MAGNA] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -20.21%
YoY- -76.35%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 170,831 84,572 91,583 153,991 140,800 143,849 121,821 5.79%
PBT 14,416 -18,337 4,303 2,341 1,808 -3,137 -7,615 -
Tax -7,521 418 -1,974 -1,895 78 -2,762 11,721 -
NP 6,895 -17,919 2,329 446 1,886 -5,899 4,106 9.01%
-
NP to SH 6,318 -15,617 2,182 446 1,886 -5,899 -4,306 -
-
Tax Rate 52.17% - 45.87% 80.95% -4.31% - - -
Total Cost 163,936 102,491 89,254 153,545 138,914 149,748 117,715 5.67%
-
Net Worth 67,949 45,361 53,907 48,174 38,438 37,305 43,637 7.65%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 67,949 45,361 53,907 48,174 38,438 37,305 43,637 7.65%
NOSH 51,476 46,764 44,551 42,258 33,424 33,308 33,311 7.51%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.04% -21.19% 2.54% 0.29% 1.34% -4.10% 3.37% -
ROE 9.30% -34.43% 4.05% 0.93% 4.91% -15.81% -9.87% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 331.86 180.85 205.57 364.41 421.25 431.87 365.70 -1.60%
EPS 12.27 -33.39 4.90 1.06 5.64 -17.71 -12.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 0.97 1.21 1.14 1.15 1.12 1.31 0.12%
Adjusted Per Share Value based on latest NOSH - 42,258
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 42.64 21.11 22.86 38.44 35.15 35.91 30.41 5.79%
EPS 1.58 -3.90 0.54 0.11 0.47 -1.47 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1696 0.1132 0.1346 0.1202 0.0959 0.0931 0.1089 7.65%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.34 0.20 0.26 0.40 0.31 0.41 0.22 -
P/RPS 0.10 0.11 0.13 0.11 0.07 0.09 0.06 8.88%
P/EPS 2.77 -0.60 5.31 37.90 5.49 -2.32 -1.70 -
EY 36.10 -166.97 18.84 2.64 18.20 -43.20 -58.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.21 0.35 0.27 0.37 0.17 7.33%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 25/08/06 29/08/05 27/08/04 29/08/03 29/08/02 24/09/01 -
Price 0.43 0.22 0.25 0.39 0.33 0.43 0.27 -
P/RPS 0.13 0.12 0.12 0.11 0.08 0.10 0.07 10.86%
P/EPS 3.50 -0.66 5.10 36.95 5.85 -2.43 -2.09 -
EY 28.54 -151.79 19.59 2.71 17.10 -41.19 -47.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.23 0.21 0.34 0.29 0.38 0.21 7.82%

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