[MAGNA] YoY TTM Result on 31-Mar-2007 [#1]

Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 42.84%
YoY- 91.32%
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Revenue 150,019 293,433 367,332 114,807 95,507 84,000 138,340 1.16%
PBT 8,330 34,733 41,556 3,277 -14,158 3,661 168 74.58%
Tax -3,966 -10,384 -10,412 -4,931 -92 -2,043 146 -
NP 4,364 24,349 31,144 -1,654 -14,250 1,618 314 45.59%
-
NP to SH 4,517 24,116 30,602 -1,102 -12,696 1,618 314 46.31%
-
Tax Rate 47.61% 29.90% 25.06% 150.47% - 55.80% -86.90% -
Total Cost 145,655 269,084 336,188 116,461 109,757 82,382 138,026 0.77%
-
Net Worth 115,500 116,542 94,078 62,939 48,923 52,558 38,333 17.05%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Div 2,121 5,346 7,271 - - - - -
Div Payout % 46.97% 22.17% 23.76% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Net Worth 115,500 116,542 94,078 62,939 48,923 52,558 38,333 17.05%
NOSH 209,999 53,459 52,266 51,589 46,153 44,166 33,333 30.04%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
NP Margin 2.91% 8.30% 8.48% -1.44% -14.92% 1.93% 0.23% -
ROE 3.91% 20.69% 32.53% -1.75% -25.95% 3.08% 0.82% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
RPS 71.44 548.89 702.81 222.54 206.93 190.19 415.02 -22.20%
EPS 2.15 45.11 58.55 -2.14 -27.51 3.66 0.94 12.53%
DPS 1.01 10.00 14.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 2.18 1.80 1.22 1.06 1.19 1.15 -9.99%
Adjusted Per Share Value based on latest NOSH - 51,589
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
RPS 37.45 73.24 91.69 28.66 23.84 20.97 34.53 1.16%
EPS 1.13 6.02 7.64 -0.28 -3.17 0.40 0.08 45.93%
DPS 0.53 1.33 1.82 0.00 0.00 0.00 0.00 -
NAPS 0.2883 0.2909 0.2348 0.1571 0.1221 0.1312 0.0957 17.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/03 -
Price 0.98 0.52 1.09 0.37 0.21 0.36 0.24 -
P/RPS 1.37 0.09 0.16 0.17 0.10 0.19 0.06 56.28%
P/EPS 45.56 1.15 1.86 -17.32 -0.76 9.83 25.48 8.64%
EY 2.19 86.75 53.72 -5.77 -130.99 10.18 3.93 -8.00%
DY 1.03 19.23 12.84 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.24 0.61 0.30 0.20 0.30 0.21 35.67%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Date 26/05/10 22/05/09 22/05/08 24/05/07 05/06/06 08/06/05 30/05/03 -
Price 0.86 0.56 1.14 0.34 0.21 0.29 0.28 -
P/RPS 1.20 0.10 0.16 0.15 0.10 0.15 0.07 50.02%
P/EPS 39.98 1.24 1.95 -15.92 -0.76 7.92 29.72 4.32%
EY 2.50 80.55 51.36 -6.28 -130.99 12.63 3.36 -4.13%
DY 1.17 17.86 12.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.26 0.63 0.28 0.20 0.24 0.24 30.62%

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