[MAGNA] YoY Quarter Result on 30-Sep-2010 [#3]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -719.46%
YoY- -156.25%
Quarter Report
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 5,546 5,144 7,432 34,492 45,305 66,174 85,469 -36.58%
PBT -445 -2,001 -6,700 -5,045 -1,713 2,078 9,220 -
Tax -4,694 -7,508 780 -904 -918 -914 -1,231 24.96%
NP -5,139 -9,509 -5,920 -5,949 -2,631 1,164 7,989 -
-
NP to SH -5,096 -9,452 -5,713 -5,476 -2,137 1,146 7,348 -
-
Tax Rate - - - - - 43.98% 13.35% -
Total Cost 10,685 14,653 13,352 40,441 47,936 65,010 77,480 -28.10%
-
Net Worth 169,866 146,439 0 119,643 118,069 102,283 75,179 14.53%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 169,866 146,439 0 119,643 118,069 102,283 75,179 14.53%
NOSH 333,071 332,816 339,230 230,084 53,425 53,551 51,492 36.46%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -92.66% -184.86% -79.66% -17.25% -5.81% 1.76% 9.35% -
ROE -3.00% -6.45% 0.00% -4.58% -1.81% 1.12% 9.77% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.67 1.55 2.19 14.99 84.80 123.57 165.98 -53.50%
EPS -1.53 -2.84 -1.72 -2.38 -4.00 2.14 14.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.44 0.00 0.52 2.21 1.91 1.46 -16.06%
Adjusted Per Share Value based on latest NOSH - 230,084
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.38 1.28 1.85 8.59 11.29 16.48 21.29 -36.59%
EPS -1.27 -2.35 -1.42 -1.36 -0.53 0.29 1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4231 0.3648 0.00 0.298 0.2941 0.2548 0.1873 14.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.07 0.79 0.77 0.82 0.56 0.80 0.58 -
P/RPS 64.26 51.11 35.15 5.47 0.66 0.65 0.35 138.21%
P/EPS -69.93 -27.82 -45.72 -34.45 -14.00 37.38 4.06 -
EY -1.43 -3.59 -2.19 -2.90 -7.14 2.68 24.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.80 0.00 1.58 0.25 0.42 0.40 31.80%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 26/11/12 22/11/11 25/11/10 24/11/09 20/11/08 22/11/07 -
Price 1.28 0.78 0.81 0.78 0.74 0.49 0.94 -
P/RPS 76.87 50.47 36.97 5.20 0.87 0.40 0.57 126.28%
P/EPS -83.66 -27.46 -48.10 -32.77 -18.50 22.90 6.59 -
EY -1.20 -3.64 -2.08 -3.05 -5.41 4.37 15.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 1.77 0.00 1.50 0.33 0.26 0.64 25.55%

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