[MAGNA] QoQ Annualized Quarter 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- 3310.17%
YoY- 458.89%
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 344,439 233,988 180,044 101,536 80,809 35,284 41,596 307.72%
PBT 37,635 26,721 21,640 8,364 3,596 -6,930 -4,406 -
Tax -10,765 -6,998 -8,036 -4,044 -3,503 -712 -1,068 364.65%
NP 26,870 19,722 13,604 4,320 93 -7,642 -5,474 -
-
NP to SH 26,581 18,065 12,400 4,024 118 -6,336 -4,092 -
-
Tax Rate 28.60% 26.19% 37.13% 48.35% 97.41% - - -
Total Cost 317,569 214,265 166,440 97,216 80,716 42,926 47,070 255.81%
-
Net Worth 88,620 75,186 67,973 62,939 57,120 49,626 45,414 55.96%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,606 - - - - - - -
Div Payout % 13.57% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 88,620 75,186 67,973 62,939 57,120 49,626 45,414 55.96%
NOSH 51,523 51,497 51,495 51,589 47,600 46,817 46,819 6.57%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.80% 8.43% 7.56% 4.25% 0.12% -21.66% -13.16% -
ROE 29.99% 24.03% 18.24% 6.39% 0.21% -12.77% -9.01% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 668.51 454.37 349.63 196.81 169.77 75.36 88.84 282.59%
EPS 51.59 35.08 24.08 7.80 0.25 -13.53 -8.74 -
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.46 1.32 1.22 1.20 1.06 0.97 46.34%
Adjusted Per Share Value based on latest NOSH - 51,589
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 85.80 58.29 44.85 25.29 20.13 8.79 10.36 307.76%
EPS 6.62 4.50 3.09 1.00 0.03 -1.58 -1.02 -
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2208 0.1873 0.1693 0.1568 0.1423 0.1236 0.1131 56.01%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.25 0.58 0.34 0.37 0.25 0.23 0.20 -
P/RPS 0.19 0.13 0.10 0.19 0.15 0.31 0.23 -11.92%
P/EPS 2.42 1.65 1.41 4.74 100.85 -1.70 -2.29 -
EY 41.27 60.48 70.82 21.08 0.99 -58.84 -43.70 -
DY 5.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.40 0.26 0.30 0.21 0.22 0.21 128.95%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 22/11/07 23/08/07 24/05/07 27/02/07 23/11/06 25/08/06 -
Price 1.27 0.94 0.43 0.34 0.34 0.25 0.22 -
P/RPS 0.19 0.21 0.12 0.17 0.20 0.33 0.25 -16.67%
P/EPS 2.46 2.68 1.79 4.36 137.15 -1.85 -2.52 -
EY 40.62 37.32 56.00 22.94 0.73 -54.13 -39.73 -
DY 5.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.33 0.28 0.28 0.24 0.23 117.47%

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