[MAGNA] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -737.45%
YoY- 13.61%
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 101,536 48,736 98,788 113,820 100,260 31,480 117,664 -2.08%
PBT 8,364 828 2,792 -464 -1,392 824 5,576 5.96%
Tax -4,044 -468 -1,944 -1,136 1,392 -536 -1,908 11.32%
NP 4,320 360 848 -1,600 0 288 3,668 2.36%
-
NP to SH 4,024 720 848 -1,600 -1,852 288 3,668 1.33%
-
Tax Rate 48.35% 56.52% 69.63% - - 65.05% 34.22% -
Total Cost 97,216 48,376 97,940 115,420 100,260 31,192 113,996 -2.24%
-
Net Worth 62,939 48,923 52,558 38,333 38,638 38,945 74,342 -2.34%
Dividend
31/03/07 31/03/06 31/03/05 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 62,939 48,923 52,558 38,333 38,638 38,945 74,342 -2.34%
NOSH 51,589 46,153 44,166 33,333 33,309 32,727 32,750 6.70%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.25% 0.74% 0.86% -1.41% 0.00% 0.91% 3.12% -
ROE 6.39% 1.47% 1.61% -4.17% -4.79% 0.74% 4.93% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 196.81 105.59 223.67 341.46 301.00 96.19 359.28 -8.23%
EPS 7.80 1.56 1.92 -4.80 -5.56 0.88 11.20 -5.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.06 1.19 1.15 1.16 1.19 2.27 -8.48%
Adjusted Per Share Value based on latest NOSH - 33,333
31/03/07 31/03/06 31/03/05 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 25.29 12.14 24.61 28.35 24.98 7.84 29.31 -2.08%
EPS 1.00 0.18 0.21 -0.40 -0.46 0.07 0.91 1.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1568 0.1219 0.1309 0.0955 0.0963 0.097 0.1852 -2.34%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.37 0.21 0.36 0.24 0.47 0.20 1.12 -
P/RPS 0.19 0.20 0.16 0.07 0.16 0.21 0.31 -6.75%
P/EPS 4.74 13.46 18.75 -5.00 -8.45 22.73 10.00 -10.11%
EY 21.08 7.43 5.33 -20.00 -11.83 4.40 10.00 11.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.20 0.30 0.21 0.41 0.17 0.49 -6.76%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/07 05/06/06 08/06/05 30/05/03 31/05/02 26/06/01 31/05/00 -
Price 0.34 0.21 0.29 0.28 0.50 0.22 1.02 -
P/RPS 0.17 0.20 0.13 0.08 0.17 0.23 0.28 -6.87%
P/EPS 4.36 13.46 15.10 -5.83 -8.99 25.00 9.11 -9.98%
EY 22.94 7.43 6.62 -17.14 -11.12 4.00 10.98 11.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.20 0.24 0.24 0.43 0.18 0.45 -6.55%

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