[MAGNA] QoQ TTM Result on 31-Mar-2005 [#1]

Announcement Date
08-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 5.82%
YoY--%
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 108,020 78,460 91,583 84,000 103,154 134,132 153,991 -21.00%
PBT -13,667 4,722 4,303 3,661 3,520 4,290 2,341 -
Tax -461 -2,042 -1,974 -2,043 -1,991 -1,857 -1,895 -60.92%
NP -14,128 2,680 2,329 1,618 1,529 2,433 446 -
-
NP to SH -12,664 2,627 2,182 1,618 1,529 2,433 446 -
-
Tax Rate - 43.24% 45.87% 55.80% 56.56% 43.29% 80.95% -
Total Cost 122,148 75,780 89,254 82,382 101,625 131,699 153,545 -14.10%
-
Net Worth 50,402 56,069 53,907 52,558 42,492 48,977 48,174 3.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 50,402 56,069 53,907 52,558 42,492 48,977 48,174 3.05%
NOSH 46,240 46,338 44,551 44,166 42,492 42,962 42,258 6.16%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -13.08% 3.42% 2.54% 1.93% 1.48% 1.81% 0.29% -
ROE -25.13% 4.69% 4.05% 3.08% 3.60% 4.97% 0.93% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 233.60 169.32 205.57 190.19 242.76 312.20 364.41 -25.59%
EPS -27.39 5.67 4.90 3.66 3.60 5.66 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.21 1.21 1.19 1.00 1.14 1.14 -2.93%
Adjusted Per Share Value based on latest NOSH - 44,166
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.91 19.54 22.81 20.92 25.70 33.41 38.36 -20.99%
EPS -3.15 0.65 0.54 0.40 0.38 0.61 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1256 0.1397 0.1343 0.1309 0.1059 0.122 0.12 3.07%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.19 0.28 0.26 0.36 0.40 0.37 0.40 -
P/RPS 0.08 0.17 0.13 0.19 0.16 0.12 0.11 -19.08%
P/EPS -0.69 4.94 5.31 9.83 11.12 6.53 37.90 -
EY -144.14 20.25 18.84 10.18 9.00 15.31 2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.23 0.21 0.30 0.40 0.32 0.35 -38.12%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 08/12/05 29/08/05 08/06/05 28/02/05 29/11/04 27/08/04 -
Price 0.22 0.17 0.25 0.29 0.39 0.42 0.39 -
P/RPS 0.09 0.10 0.12 0.15 0.16 0.13 0.11 -12.48%
P/EPS -0.80 3.00 5.10 7.92 10.84 7.42 36.95 -
EY -124.49 33.35 19.59 12.63 9.23 13.48 2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.14 0.21 0.24 0.39 0.37 0.34 -29.72%

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