[MAGNA] QoQ 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- -64.38%
YoY- 458.89%
View:
Show?
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 168,948 85,469 64,638 25,384 75,144 5,665 8,614 623.34%
PBT 17,594 9,220 8,729 2,091 6,591 -2,995 -2,410 -
Tax -5,516 -1,231 -3,007 -1,011 -3,503 0 -417 456.69%
NP 12,078 7,989 5,722 1,080 3,088 -2,995 -2,827 -
-
NP to SH 13,032 7,348 5,194 1,006 2,824 -2,706 -2,226 -
-
Tax Rate 31.35% 13.35% 34.45% 48.35% 53.15% - - -
Total Cost 156,870 77,480 58,916 24,304 72,056 8,660 11,441 470.13%
-
Net Worth 88,772 75,179 67,949 62,939 47,114 49,625 45,361 56.26%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,612 - - - - - - -
Div Payout % 27.72% - - - - - - -
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 88,772 75,179 67,949 62,939 47,114 49,625 45,361 56.26%
NOSH 51,611 51,492 51,476 51,589 47,114 46,816 46,764 6.77%
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 7.15% 9.35% 8.85% 4.25% 4.11% -52.87% -32.82% -
ROE 14.68% 9.77% 7.64% 1.60% 5.99% -5.45% -4.91% -
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 327.34 165.98 125.57 49.20 159.49 12.10 18.42 577.42%
EPS 25.25 14.27 10.09 1.95 5.97 -5.78 -4.76 -
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.46 1.32 1.22 1.00 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 42.09 21.29 16.10 6.32 18.72 1.41 2.15 622.44%
EPS 3.25 1.83 1.29 0.25 0.70 -0.67 -0.55 -
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2211 0.1873 0.1693 0.1568 0.1174 0.1236 0.113 56.24%
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 0.38 0.35 0.27 0.75 0.16 1.90 1.09 -50.37%
P/EPS 4.95 4.06 3.37 18.97 4.17 -3.98 -4.20 -
EY 20.20 24.60 29.68 5.27 23.98 -25.13 -23.80 -
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 0.25 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 0.39 0.57 0.34 0.69 0.21 2.07 1.19 -52.36%
P/EPS 5.03 6.59 4.26 17.44 5.67 -4.33 -4.62 -
EY 19.88 15.18 23.47 5.74 17.63 -23.12 -21.64 -
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 0.34 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