[MAGNA] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 36.65%
YoY- -131.43%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 73,445 101,340 153,446 122,718 103,584 169,937 124,878 0.56%
PBT 4,773 2,020 -2,282 -2,476 7,916 -14,873 8,853 0.65%
Tax -1,901 -1,834 5,294 206 -694 14,873 -1,136 -0.54%
NP 2,872 185 3,012 -2,269 7,221 0 7,717 1.05%
-
NP to SH 1,648 185 -3,012 -2,269 7,221 -15,988 7,717 1.65%
-
Tax Rate 39.83% 90.79% - - 8.77% - 12.83% -
Total Cost 70,573 101,154 150,434 124,987 96,362 169,937 117,161 0.54%
-
Net Worth 56,013 48,018 41,900 36,971 44,633 63,268 68,857 0.21%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 56,013 48,018 41,900 36,971 44,633 63,268 68,857 0.21%
NOSH 46,292 42,121 36,435 33,307 33,308 33,299 33,264 -0.35%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 3.91% 0.18% 1.96% -1.85% 6.97% 0.00% 6.18% -
ROE 2.94% 0.39% -7.19% -6.14% 16.18% -25.27% 11.21% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 158.66 240.59 421.15 368.44 310.98 510.34 375.41 0.91%
EPS 3.56 0.44 -8.27 -6.81 21.68 -48.01 23.20 2.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.14 1.15 1.11 1.34 1.90 2.07 0.57%
Adjusted Per Share Value based on latest NOSH - 32,962
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 18.30 25.24 38.22 30.57 25.80 42.33 31.11 0.56%
EPS 0.41 0.05 -0.75 -0.57 1.80 -3.98 1.92 1.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1395 0.1196 0.1044 0.0921 0.1112 0.1576 0.1715 0.21%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.28 0.37 0.44 0.35 0.29 0.99 0.00 -
P/RPS 0.18 0.15 0.10 0.09 0.09 0.19 0.00 -100.00%
P/EPS 7.87 84.09 -5.32 -5.14 1.34 -2.06 0.00 -100.00%
EY 12.71 1.19 -18.79 -19.47 74.76 -48.50 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.32 0.38 0.32 0.22 0.52 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 08/12/05 29/11/04 20/11/03 28/11/02 14/01/02 30/11/00 18/01/00 -
Price 0.17 0.42 0.44 0.36 0.55 0.34 0.88 -
P/RPS 0.11 0.17 0.10 0.10 0.18 0.07 0.23 0.78%
P/EPS 4.78 95.45 -5.32 -5.28 2.54 -0.71 3.79 -0.24%
EY 20.94 1.05 -18.79 -18.93 39.42 -141.22 26.36 0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.37 0.38 0.32 0.41 0.18 0.43 1.20%

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