[MAGNA] YoY TTM Result on 30-Sep-2005 [#3]

Announcement Date
08-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 20.39%
YoY- 7.97%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 368,966 250,635 79,399 78,460 134,132 157,996 128,236 19.24%
PBT 38,841 26,631 -21,580 4,722 4,290 79 -3,903 -
Tax -11,797 -8,752 431 -2,042 -1,857 -385 -3,160 24.52%
NP 27,044 17,879 -21,149 2,680 2,433 -306 -7,063 -
-
NP to SH 27,731 16,372 -18,652 2,627 2,433 -306 -7,063 -
-
Tax Rate 30.37% 32.86% - 43.24% 43.29% 487.34% - -
Total Cost 341,922 232,756 100,548 75,780 131,699 158,302 135,299 16.69%
-
Net Worth 102,283 75,179 49,625 56,069 48,977 41,914 36,588 18.67%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 7,271 - - - - - - -
Div Payout % 26.22% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 102,283 75,179 49,625 56,069 48,977 41,914 36,588 18.67%
NOSH 53,551 51,492 46,816 46,338 42,962 36,447 32,962 8.41%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.33% 7.13% -26.64% 3.42% 1.81% -0.19% -5.51% -
ROE 27.11% 21.78% -37.59% 4.69% 4.97% -0.73% -19.30% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 688.99 486.74 169.60 169.32 312.20 433.49 389.03 9.98%
EPS 51.78 31.79 -39.84 5.67 5.66 -0.84 -21.43 -
DPS 13.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.46 1.06 1.21 1.14 1.15 1.11 9.45%
Adjusted Per Share Value based on latest NOSH - 46,338
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 92.10 62.56 19.82 19.58 33.48 39.44 32.01 19.24%
EPS 6.92 4.09 -4.66 0.66 0.61 -0.08 -1.76 -
DPS 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2553 0.1877 0.1239 0.14 0.1223 0.1046 0.0913 18.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.80 0.58 0.23 0.28 0.37 0.44 0.35 -
P/RPS 0.12 0.12 0.14 0.17 0.12 0.10 0.09 4.90%
P/EPS 1.54 1.82 -0.58 4.94 6.53 -52.41 -1.63 -
EY 64.73 54.82 -173.22 20.25 15.31 -1.91 -61.22 -
DY 16.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.22 0.23 0.32 0.38 0.32 4.63%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 22/11/07 23/11/06 08/12/05 29/11/04 20/11/03 28/11/02 -
Price 0.49 0.94 0.25 0.17 0.42 0.44 0.36 -
P/RPS 0.07 0.19 0.15 0.10 0.13 0.10 0.09 -4.09%
P/EPS 0.95 2.96 -0.63 3.00 7.42 -52.41 -1.68 -
EY 105.68 33.82 -159.36 33.35 13.48 -1.91 -59.52 -
DY 27.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.64 0.24 0.14 0.37 0.38 0.32 -3.39%

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