[MAGNA] YoY TTM Result on 31-Mar-2006 [#1]

Announcement Date
05-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -0.25%
YoY- -884.67%
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Revenue 293,433 367,332 114,807 95,507 84,000 138,340 184,835 9.67%
PBT 34,733 41,556 3,277 -14,158 3,661 168 1,738 81.96%
Tax -10,384 -10,412 -4,931 -92 -2,043 146 -1,179 54.47%
NP 24,349 31,144 -1,654 -14,250 1,618 314 559 112.63%
-
NP to SH 24,116 30,602 -1,102 -12,696 1,618 314 559 112.22%
-
Tax Rate 29.90% 25.06% 150.47% - 55.80% -86.90% 67.84% -
Total Cost 269,084 336,188 116,461 109,757 82,382 138,026 184,276 7.86%
-
Net Worth 116,542 94,078 62,939 48,923 52,558 38,333 46,739 20.03%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Div 5,346 7,271 - - - - - -
Div Payout % 22.17% 23.76% - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Net Worth 116,542 94,078 62,939 48,923 52,558 38,333 46,739 20.03%
NOSH 53,459 52,266 51,589 46,153 44,166 33,333 40,999 5.44%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
NP Margin 8.30% 8.48% -1.44% -14.92% 1.93% 0.23% 0.30% -
ROE 20.69% 32.53% -1.75% -25.95% 3.08% 0.82% 1.20% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
RPS 548.89 702.81 222.54 206.93 190.19 415.02 450.82 4.01%
EPS 45.11 58.55 -2.14 -27.51 3.66 0.94 1.36 101.36%
DPS 10.00 14.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 1.80 1.22 1.06 1.19 1.15 1.14 13.83%
Adjusted Per Share Value based on latest NOSH - 46,153
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
RPS 73.24 91.69 28.66 23.84 20.97 34.53 46.14 9.67%
EPS 6.02 7.64 -0.28 -3.17 0.40 0.08 0.14 112.08%
DPS 1.33 1.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2909 0.2348 0.1571 0.1221 0.1312 0.0957 0.1167 20.03%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/03 31/03/04 -
Price 0.52 1.09 0.37 0.21 0.36 0.24 0.37 -
P/RPS 0.09 0.16 0.17 0.10 0.19 0.06 0.08 2.38%
P/EPS 1.15 1.86 -17.32 -0.76 9.83 25.48 27.14 -46.84%
EY 86.75 53.72 -5.77 -130.99 10.18 3.93 3.68 88.07%
DY 19.23 12.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.61 0.30 0.20 0.30 0.21 0.32 -5.58%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Date 22/05/09 22/05/08 24/05/07 05/06/06 08/06/05 30/05/03 25/06/04 -
Price 0.56 1.14 0.34 0.21 0.29 0.28 0.42 -
P/RPS 0.10 0.16 0.15 0.10 0.15 0.07 0.09 2.12%
P/EPS 1.24 1.95 -15.92 -0.76 7.92 29.72 30.81 -47.38%
EY 80.55 51.36 -6.28 -130.99 12.63 3.36 3.25 89.96%
DY 17.86 12.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.63 0.28 0.20 0.24 0.24 0.37 -6.80%

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