[MAGNA] YoY TTM Result on 30-Jun-2006 [#2]

Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -23.01%
YoY- -815.72%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 280,766 388,261 170,831 84,572 91,583 153,991 140,800 12.17%
PBT 30,222 45,983 14,416 -18,337 4,303 2,341 1,808 59.83%
Tax -7,785 -12,114 -7,521 418 -1,974 -1,895 78 -
NP 22,437 33,869 6,895 -17,919 2,329 446 1,886 51.03%
-
NP to SH 21,854 33,933 6,318 -15,617 2,182 446 1,886 50.37%
-
Tax Rate 25.76% 26.34% 52.17% - 45.87% 80.95% -4.31% -
Total Cost 258,329 354,392 163,936 102,491 89,254 153,545 138,914 10.88%
-
Net Worth 122,908 103,589 67,949 45,361 53,907 48,174 38,438 21.35%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 5,346 7,271 - - - - - -
Div Payout % 24.46% 21.43% - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 122,908 103,589 67,949 45,361 53,907 48,174 38,438 21.35%
NOSH 53,438 52,851 51,476 46,764 44,551 42,258 33,424 8.12%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.99% 8.72% 4.04% -21.19% 2.54% 0.29% 1.34% -
ROE 17.78% 32.76% 9.30% -34.43% 4.05% 0.93% 4.91% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 525.40 734.62 331.86 180.85 205.57 364.41 421.25 3.74%
EPS 40.90 64.20 12.27 -33.39 4.90 1.06 5.64 39.08%
DPS 10.00 13.76 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 1.96 1.32 0.97 1.21 1.14 1.15 12.23%
Adjusted Per Share Value based on latest NOSH - 46,764
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 70.08 96.92 42.64 21.11 22.86 38.44 35.15 12.17%
EPS 5.46 8.47 1.58 -3.90 0.54 0.11 0.47 50.43%
DPS 1.33 1.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3068 0.2586 0.1696 0.1132 0.1346 0.1202 0.0959 21.36%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.45 0.88 0.34 0.20 0.26 0.40 0.31 -
P/RPS 0.09 0.12 0.10 0.11 0.13 0.11 0.07 4.27%
P/EPS 1.10 1.37 2.77 -0.60 5.31 37.90 5.49 -23.48%
EY 90.88 72.96 36.10 -166.97 18.84 2.64 18.20 30.70%
DY 22.22 15.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.45 0.26 0.21 0.21 0.35 0.27 -4.87%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 21/08/08 23/08/07 25/08/06 29/08/05 27/08/04 29/08/03 -
Price 0.51 0.82 0.43 0.22 0.25 0.39 0.33 -
P/RPS 0.10 0.11 0.13 0.12 0.12 0.11 0.08 3.78%
P/EPS 1.25 1.28 3.50 -0.66 5.10 36.95 5.85 -22.66%
EY 80.19 78.30 28.54 -151.79 19.59 2.71 17.10 29.34%
DY 19.61 16.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.42 0.33 0.23 0.21 0.34 0.29 -4.49%

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