[MAGNA] YoY Quarter Result on 31-Mar-2004 [#1]

Announcement Date
25-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -94.64%
YoY- 126.57%
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
Revenue 25,384 12,184 24,697 43,851 25,065 7,870 29,416 -2.08%
PBT 2,091 207 698 557 -348 -206 1,394 5.96%
Tax -1,011 -117 -486 -434 348 278 -477 11.32%
NP 1,080 90 212 123 0 72 917 2.36%
-
NP to SH 1,006 180 212 123 -463 72 917 1.33%
-
Tax Rate 48.35% 56.52% 69.63% 77.92% - - 34.22% -
Total Cost 24,304 12,094 24,485 43,728 25,065 7,798 28,499 -2.24%
-
Net Worth 62,939 48,923 52,558 46,739 38,638 38,945 74,342 -2.34%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 62,939 48,923 52,558 46,739 38,638 38,945 74,342 -2.34%
NOSH 51,589 46,153 44,166 40,999 33,309 32,727 32,750 6.70%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.25% 0.74% 0.86% 0.28% 0.00% 0.91% 3.12% -
ROE 1.60% 0.37% 0.40% 0.26% -1.20% 0.18% 1.23% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
RPS 49.20 26.40 55.92 106.95 75.25 24.05 89.82 -8.23%
EPS 1.95 0.39 0.48 0.30 -1.39 0.22 2.80 -5.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.06 1.19 1.14 1.16 1.19 2.27 -8.48%
Adjusted Per Share Value based on latest NOSH - 40,999
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
RPS 6.32 3.04 6.15 10.92 6.24 1.96 7.33 -2.09%
EPS 0.25 0.04 0.05 0.03 -0.12 0.02 0.23 1.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1568 0.1219 0.1309 0.1164 0.0963 0.097 0.1852 -2.34%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 29/03/02 30/03/01 31/03/00 -
Price 0.37 0.21 0.36 0.37 0.47 0.20 1.12 -
P/RPS 0.75 0.80 0.64 0.35 0.62 0.83 1.25 -7.03%
P/EPS 18.97 53.85 75.00 123.33 -33.81 90.91 40.00 -10.10%
EY 5.27 1.86 1.33 0.81 -2.96 1.10 2.50 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 0.32 0.41 0.17 0.49 -6.76%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/07 05/06/06 08/06/05 25/06/04 31/05/02 26/06/01 31/05/00 -
Price 0.34 0.21 0.29 0.42 0.50 0.22 1.02 -
P/RPS 0.69 0.80 0.52 0.39 0.66 0.91 1.14 -6.91%
P/EPS 17.44 53.85 60.42 140.00 -35.97 100.00 36.43 -9.98%
EY 5.74 1.86 1.66 0.71 -2.78 1.00 2.75 11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.20 0.24 0.37 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