[MAGNA] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -474.9%
YoY- -743.06%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 134,950 122,718 130,830 100,260 105,497 103,584 70,902 53.40%
PBT -65 -2,476 -2,930 -1,392 4,511 7,916 11,124 -
Tax 316 206 2,930 1,392 -4,017 -694 -2,798 -
NP 251 -2,269 0 0 494 7,221 8,326 -90.25%
-
NP to SH 251 -2,269 -3,582 -1,852 494 7,221 8,326 -90.25%
-
Tax Rate - - - - 89.05% 8.77% 25.15% -
Total Cost 134,699 124,987 130,830 100,260 105,003 96,362 62,576 66.48%
-
Net Worth 38,627 36,971 37,284 38,638 39,720 44,633 43,628 -7.77%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 38,627 36,971 37,284 38,638 39,720 44,633 43,628 -7.77%
NOSH 33,300 33,307 33,289 33,309 33,378 33,308 33,304 -0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.19% -1.85% 0.00% 0.00% 0.47% 6.97% 11.74% -
ROE 0.65% -6.14% -9.61% -4.79% 1.24% 16.18% 19.08% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 405.26 368.44 393.00 301.00 316.06 310.98 212.89 53.41%
EPS 0.75 -6.81 -10.76 -5.56 1.48 21.68 25.00 -90.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.11 1.12 1.16 1.19 1.34 1.31 -7.76%
Adjusted Per Share Value based on latest NOSH - 33,309
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 33.62 30.57 32.59 24.98 26.28 25.80 17.66 53.42%
EPS 0.06 -0.57 -0.89 -0.46 0.12 1.80 2.07 -90.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0962 0.0921 0.0929 0.0963 0.0989 0.1112 0.1087 -7.80%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.30 0.35 0.41 0.47 0.53 0.29 0.22 -
P/RPS 0.07 0.09 0.10 0.16 0.17 0.09 0.10 -21.11%
P/EPS 39.80 -5.14 -3.81 -8.45 35.81 1.34 0.88 1160.62%
EY 2.51 -19.47 -26.24 -11.83 2.79 74.76 113.64 -92.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.37 0.41 0.45 0.22 0.17 32.64%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 28/11/02 29/08/02 31/05/02 15/04/02 14/01/02 24/09/01 -
Price 0.25 0.36 0.43 0.50 0.44 0.55 0.27 -
P/RPS 0.06 0.10 0.11 0.17 0.14 0.18 0.13 -40.19%
P/EPS 33.17 -5.28 -4.00 -8.99 29.73 2.54 1.08 874.62%
EY 3.02 -18.93 -25.02 -11.12 3.36 39.42 92.59 -89.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.32 0.38 0.43 0.37 0.41 0.21 3.14%

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