[MAGNA] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 113.92%
YoY- 254.3%
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 48,736 108,020 73,445 88,492 98,788 99,381 101,340 -38.64%
PBT 828 -12,802 4,773 6,664 2,792 3,625 2,020 -44.84%
Tax -468 -461 -1,901 -2,826 -1,944 -1,992 -1,834 -59.80%
NP 360 -13,263 2,872 3,838 848 1,633 185 55.93%
-
NP to SH 720 -12,664 1,648 1,814 848 1,633 185 147.62%
-
Tax Rate 56.52% - 39.83% 42.41% 69.63% 54.95% 90.79% -
Total Cost 48,376 121,283 70,573 84,654 97,940 97,748 101,154 -38.87%
-
Net Worth 48,923 46,698 56,013 54,062 52,558 58,357 48,018 1.25%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 48,923 46,698 56,013 54,062 52,558 58,357 48,018 1.25%
NOSH 46,153 46,235 46,292 44,679 44,166 41,984 42,121 6.28%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.74% -12.28% 3.91% 4.34% 0.86% 1.64% 0.18% -
ROE 1.47% -27.12% 2.94% 3.36% 1.61% 2.80% 0.39% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 105.59 233.63 158.66 198.06 223.67 236.71 240.59 -42.27%
EPS 1.56 -27.39 3.56 4.08 1.92 3.89 0.44 132.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.01 1.21 1.21 1.19 1.39 1.14 -4.73%
Adjusted Per Share Value based on latest NOSH - 44,551
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.14 26.91 18.30 22.04 24.61 24.76 25.24 -38.63%
EPS 0.18 -3.15 0.41 0.45 0.21 0.41 0.05 135.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1219 0.1163 0.1395 0.1347 0.1309 0.1454 0.1196 1.27%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.21 0.19 0.28 0.26 0.36 0.40 0.37 -
P/RPS 0.20 0.08 0.18 0.13 0.16 0.17 0.15 21.16%
P/EPS 13.46 -0.69 7.87 6.40 18.75 10.28 84.09 -70.55%
EY 7.43 -144.16 12.71 15.62 5.33 9.72 1.19 239.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.23 0.21 0.30 0.29 0.32 -26.92%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 05/06/06 27/02/06 08/12/05 29/08/05 08/06/05 28/02/05 29/11/04 -
Price 0.21 0.22 0.17 0.25 0.29 0.39 0.42 -
P/RPS 0.20 0.09 0.11 0.13 0.13 0.16 0.17 11.45%
P/EPS 13.46 -0.80 4.78 6.16 15.10 10.03 95.45 -72.94%
EY 7.43 -124.50 20.94 16.24 6.62 9.97 1.05 269.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.14 0.21 0.24 0.28 0.37 -33.66%

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