[MAGNA] YoY TTM 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- -116.22%
YoY- 95.67%
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 79,399 78,460 134,132 157,996 128,236 125,747 183,584 -13.03%
PBT -21,580 4,722 4,290 79 -3,903 -453 -6,196 23.10%
Tax 431 -2,042 -1,857 -385 -3,160 5,812 13,484 -43.65%
NP -21,149 2,680 2,433 -306 -7,063 5,359 7,288 -
-
NP to SH -18,652 2,627 2,433 -306 -7,063 3,471 -5,621 22.11%
-
Tax Rate - 43.24% 43.29% 487.34% - - - -
Total Cost 100,548 75,780 131,699 158,302 135,299 120,388 176,296 -8.93%
-
Net Worth 49,625 56,069 48,977 41,914 36,588 44,654 63,275 -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 49,625 56,069 48,977 41,914 36,588 44,654 63,275 -3.96%
NOSH 46,816 46,338 42,962 36,447 32,962 33,324 33,302 5.83%
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 -26.64% 3.42% 1.81% -0.19% -5.51% 4.26% 3.97% -
ROE -37.59% 4.69% 4.97% -0.73% -19.30% 7.77% -8.88% -
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 169.60 169.32 312.20 433.49 389.03 377.34 551.26 -17.82%
EPS -39.84 5.67 5.66 -0.84 -21.43 10.42 -16.88 15.37%
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 19.78 19.54 33.41 39.36 31.94 31.32 45.73 -13.03%
EPS -4.65 0.65 0.61 -0.08 -1.76 0.86 -1.40 22.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1236 0.1397 0.122 0.1044 0.0911 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 0.14 0.17 0.12 0.10 0.09 0.08 0.18 -4.10%
P/EPS -0.58 4.94 6.53 -52.41 -1.63 2.78 -5.87 -31.99%
EY -173.22 20.25 15.31 -1.91 -61.22 35.92 -17.05 47.14%
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 0.15 0.10 0.13 0.10 0.09 0.15 0.06 16.49%
P/EPS -0.63 3.00 7.42 -52.41 -1.68 5.28 -2.01 -17.57%
EY -159.36 33.35 13.48 -1.91 -59.52 18.94 -49.64 21.44%
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