[MAGNA] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -187.04%
YoY- -132.94%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 19,549 11,966 42,810 40,350 27,581 59,726 0 -100.00%
PBT 1,769 1,127 524 -1,117 5,356 -5,762 0 -100.00%
Tax -927 -996 -280 1,117 -1,322 5,762 0 -100.00%
NP 842 131 244 0 4,034 0 0 -100.00%
-
NP to SH 695 131 244 -1,329 4,034 -6,385 0 -100.00%
-
Tax Rate 52.40% 88.38% 53.44% - 24.68% - - -
Total Cost 18,707 11,835 42,566 40,350 23,547 59,726 0 -100.00%
-
Net Worth 53,907 48,174 38,438 37,305 43,637 69,170 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 53,907 48,174 38,438 37,305 43,637 69,170 0 -100.00%
NOSH 44,551 42,258 33,424 33,308 33,311 33,255 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 4.31% 1.09% 0.57% 0.00% 14.63% 0.00% 0.00% -
ROE 1.29% 0.27% 0.63% -3.56% 9.24% -9.23% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 43.88 28.32 128.08 121.14 82.80 179.60 0.00 -100.00%
EPS 1.56 0.31 0.73 -3.99 12.11 -19.20 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.14 1.15 1.12 1.31 2.08 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 33,308
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 4.87 2.98 10.66 10.05 6.87 14.88 0.00 -100.00%
EPS 0.17 0.03 0.06 -0.33 1.00 -1.59 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1343 0.12 0.0958 0.0929 0.1087 0.1723 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.26 0.40 0.31 0.41 0.22 0.92 0.00 -
P/RPS 0.59 1.41 0.24 0.34 0.27 0.51 0.00 -100.00%
P/EPS 16.67 129.03 42.47 -10.28 1.82 -4.79 0.00 -100.00%
EY 6.00 0.78 2.35 -9.73 55.05 -20.87 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.35 0.27 0.37 0.17 0.44 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 27/08/04 29/08/03 29/08/02 24/09/01 25/08/00 - -
Price 0.25 0.39 0.33 0.43 0.27 0.87 0.00 -
P/RPS 0.57 1.38 0.26 0.35 0.33 0.48 0.00 -100.00%
P/EPS 16.03 125.81 45.21 -10.78 2.23 -4.53 0.00 -100.00%
EY 6.24 0.79 2.21 -9.28 44.85 -22.07 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.34 0.29 0.38 0.21 0.42 0.00 -100.00%

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