[MAGNA] QoQ TTM Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 111.76%
YoY- -85.66%
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 134,132 153,991 184,835 169,439 157,996 140,800 138,340 -2.03%
PBT 4,290 2,341 1,738 1,065 79 1,808 168 762.05%
Tax -1,857 -1,895 -1,179 -1,029 -385 78 146 -
NP 2,433 446 559 36 -306 1,886 314 290.11%
-
NP to SH 2,433 446 559 36 -306 1,886 314 290.11%
-
Tax Rate 43.29% 80.95% 67.84% 96.62% 487.34% -4.31% -86.90% -
Total Cost 131,699 153,545 184,276 169,403 158,302 138,914 138,026 -3.07%
-
Net Worth 48,977 48,174 46,739 48,813 41,914 38,438 38,333 17.69%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 48,977 48,174 46,739 48,813 41,914 38,438 38,333 17.69%
NOSH 42,962 42,258 40,999 39,365 36,447 33,424 33,333 18.37%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.81% 0.29% 0.30% 0.02% -0.19% 1.34% 0.23% -
ROE 4.97% 0.93% 1.20% 0.07% -0.73% 4.91% 0.82% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 312.20 364.41 450.82 430.43 433.49 421.25 415.02 -17.24%
EPS 5.66 1.06 1.36 0.09 -0.84 5.64 0.94 229.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.14 1.24 1.15 1.15 1.15 -0.57%
Adjusted Per Share Value based on latest NOSH - 39,365
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 33.41 38.36 46.04 42.21 39.36 35.07 34.46 -2.03%
EPS 0.61 0.11 0.14 0.01 -0.08 0.47 0.08 285.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.12 0.1164 0.1216 0.1044 0.0958 0.0955 17.68%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.37 0.40 0.37 0.40 0.44 0.31 0.24 -
P/RPS 0.12 0.11 0.08 0.09 0.10 0.07 0.06 58.53%
P/EPS 6.53 37.90 27.14 437.39 -52.41 5.49 25.48 -59.55%
EY 15.31 2.64 3.68 0.23 -1.91 18.20 3.93 146.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.32 0.32 0.38 0.27 0.21 32.31%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 25/06/04 27/02/04 20/11/03 29/08/03 30/05/03 -
Price 0.42 0.39 0.42 0.37 0.44 0.33 0.28 -
P/RPS 0.13 0.11 0.09 0.09 0.10 0.08 0.07 50.91%
P/EPS 7.42 36.95 30.81 404.59 -52.41 5.85 29.72 -60.25%
EY 13.48 2.71 3.25 0.25 -1.91 17.10 3.36 151.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.37 0.30 0.38 0.29 0.24 33.34%

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