[MAGNA] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1348.08%
YoY- -32.73%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 26,463 55,084 76,005 115,085 92,039 77,688 127,453 -23.03%
PBT -5,198 3,580 1,515 -1,712 -1,857 5,937 -11,155 -11.94%
Tax -534 -1,426 -1,376 3,971 155 -521 11,155 -
NP -5,732 2,154 139 2,259 -1,702 5,416 0 -
-
NP to SH -4,752 1,236 139 -2,259 -1,702 5,416 -11,991 -14.28%
-
Tax Rate - 39.83% 90.83% - - 8.78% - -
Total Cost 32,195 52,930 75,866 112,826 93,741 72,272 127,453 -20.48%
-
Net Worth 49,626 56,013 48,018 41,900 36,971 44,633 63,268 -3.96%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 49,626 56,013 48,018 41,900 36,971 44,633 63,268 -3.96%
NOSH 46,817 46,292 42,121 36,435 33,307 33,308 33,299 5.84%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -21.66% 3.91% 0.18% 1.96% -1.85% 6.97% 0.00% -
ROE -9.58% 2.21% 0.29% -5.39% -4.60% 12.13% -18.95% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 56.52 118.99 180.44 315.86 276.33 233.24 382.75 -27.28%
EPS -10.15 2.67 0.33 -6.20 -5.11 16.26 -36.01 -19.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.21 1.14 1.15 1.11 1.34 1.90 -9.26%
Adjusted Per Share Value based on latest NOSH - 36,447
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.59 13.72 18.93 28.67 22.93 19.35 31.75 -23.04%
EPS -1.18 0.31 0.03 -0.56 -0.42 1.35 -2.99 -14.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1236 0.1395 0.1196 0.1044 0.0921 0.1112 0.1576 -3.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.23 0.28 0.37 0.44 0.35 0.29 0.99 -
P/RPS 0.41 0.24 0.21 0.14 0.13 0.12 0.26 7.88%
P/EPS -2.27 10.49 112.12 -7.10 -6.85 1.78 -2.75 -3.14%
EY -44.13 9.54 0.89 -14.09 -14.60 56.07 -36.37 3.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.32 0.38 0.32 0.22 0.52 -13.35%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 08/12/05 29/11/04 20/11/03 28/11/02 14/01/02 30/11/00 -
Price 0.25 0.17 0.42 0.44 0.36 0.55 0.34 -
P/RPS 0.44 0.14 0.23 0.14 0.13 0.24 0.09 30.26%
P/EPS -2.46 6.37 127.27 -7.10 -7.05 3.38 -0.94 17.38%
EY -40.60 15.71 0.79 -14.09 -14.19 29.56 -105.91 -14.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.14 0.37 0.38 0.32 0.41 0.18 4.90%

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