[MAGNA] QoQ TTM Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 445.52%
YoY- 895.1%
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 91,583 84,000 103,154 134,132 153,991 184,835 169,439 -33.67%
PBT 4,303 3,661 3,520 4,290 2,341 1,738 1,065 153.89%
Tax -1,974 -2,043 -1,991 -1,857 -1,895 -1,179 -1,029 54.45%
NP 2,329 1,618 1,529 2,433 446 559 36 1515.65%
-
NP to SH 2,182 1,618 1,529 2,433 446 559 36 1446.87%
-
Tax Rate 45.87% 55.80% 56.56% 43.29% 80.95% 67.84% 96.62% -
Total Cost 89,254 82,382 101,625 131,699 153,545 184,276 169,403 -34.79%
-
Net Worth 53,907 52,558 42,492 48,977 48,174 46,739 48,813 6.84%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 53,907 52,558 42,492 48,977 48,174 46,739 48,813 6.84%
NOSH 44,551 44,166 42,492 42,962 42,258 40,999 39,365 8.60%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.54% 1.93% 1.48% 1.81% 0.29% 0.30% 0.02% -
ROE 4.05% 3.08% 3.60% 4.97% 0.93% 1.20% 0.07% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 205.57 190.19 242.76 312.20 364.41 450.82 430.43 -38.92%
EPS 4.90 3.66 3.60 5.66 1.06 1.36 0.09 1339.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.00 1.14 1.14 1.14 1.24 -1.62%
Adjusted Per Share Value based on latest NOSH - 42,962
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.81 20.92 25.70 33.41 38.36 46.04 42.21 -33.68%
EPS 0.54 0.40 0.38 0.61 0.11 0.14 0.01 1332.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1343 0.1309 0.1059 0.122 0.12 0.1164 0.1216 6.85%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.26 0.36 0.40 0.37 0.40 0.37 0.40 -
P/RPS 0.13 0.19 0.16 0.12 0.11 0.08 0.09 27.80%
P/EPS 5.31 9.83 11.12 6.53 37.90 27.14 437.39 -94.73%
EY 18.84 10.18 9.00 15.31 2.64 3.68 0.23 1791.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.30 0.40 0.32 0.35 0.32 0.32 -24.50%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 08/06/05 28/02/05 29/11/04 27/08/04 25/06/04 27/02/04 -
Price 0.25 0.29 0.39 0.42 0.39 0.42 0.37 -
P/RPS 0.12 0.15 0.16 0.13 0.11 0.09 0.09 21.16%
P/EPS 5.10 7.92 10.84 7.42 36.95 30.81 404.59 -94.59%
EY 19.59 12.63 9.23 13.48 2.71 3.25 0.25 1736.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.39 0.37 0.34 0.37 0.30 -21.17%

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