[MAGNA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3.82%
YoY- -75.36%
Quarter Report
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 83,358 48,866 18,144 191,945 179,283 133,978 61,078 23.01%
PBT -2,659 2,386 154 11,442 10,198 11,911 3,266 -
Tax -2,186 -1,282 -38 -4,772 -3,872 -2,954 -844 88.48%
NP -4,845 1,104 116 6,670 6,326 8,957 2,422 -
-
NP to SH -4,445 1,031 147 6,626 6,382 8,519 2,256 -
-
Tax Rate - 53.73% 24.68% 41.71% 37.97% 24.80% 25.84% -
Total Cost 88,203 47,762 18,028 185,275 172,957 125,021 58,656 31.22%
-
Net Worth 113,862 120,283 115,500 29,413 118,125 122,921 116,542 -1.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 534 2,672 2,672 2,672 -
Div Payout % - - - 8.07% 41.88% 31.37% 118.48% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 113,862 120,283 115,500 29,413 118,125 122,921 116,542 -1.53%
NOSH 218,965 214,791 209,999 53,478 53,450 53,444 53,459 155.77%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -5.81% 2.26% 0.64% 3.47% 3.53% 6.69% 3.97% -
ROE -3.90% 0.86% 0.13% 22.53% 5.40% 6.93% 1.94% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 38.07 22.75 8.64 358.92 335.42 250.69 114.25 -51.90%
EPS -2.03 0.48 0.07 3.10 11.94 15.94 4.22 -
DPS 0.00 0.00 0.00 1.00 5.00 5.00 5.00 -
NAPS 0.52 0.56 0.55 0.55 2.21 2.30 2.18 -61.50%
Adjusted Per Share Value based on latest NOSH - 53,043
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.76 12.17 4.52 47.81 44.66 33.37 15.21 23.02%
EPS -1.11 0.26 0.04 1.65 1.59 2.12 0.56 -
DPS 0.00 0.00 0.00 0.13 0.67 0.67 0.67 -
NAPS 0.2836 0.2996 0.2877 0.0733 0.2943 0.3062 0.2903 -1.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.82 0.81 0.98 0.75 0.56 0.45 0.52 -
P/RPS 2.15 3.56 11.34 0.21 0.17 0.18 0.46 179.28%
P/EPS -40.39 168.75 1,400.00 6.05 4.69 2.82 12.32 -
EY -2.48 0.59 0.07 16.52 21.32 35.42 8.12 -
DY 0.00 0.00 0.00 1.33 8.93 11.11 9.62 -
P/NAPS 1.58 1.45 1.78 1.36 0.25 0.20 0.24 250.85%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 19/08/10 26/05/10 24/02/10 24/11/09 21/08/09 22/05/09 -
Price 0.78 0.82 0.86 0.91 0.74 0.51 0.56 -
P/RPS 2.05 3.60 9.95 0.25 0.22 0.20 0.49 159.41%
P/EPS -38.42 170.83 1,228.57 7.34 6.20 3.20 13.27 -
EY -2.60 0.59 0.08 13.62 16.14 31.25 7.54 -
DY 0.00 0.00 0.00 1.10 6.76 9.80 8.93 -
P/NAPS 1.50 1.46 1.56 1.65 0.33 0.22 0.26 221.32%

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