[MAGNI] QoQ Annualized Quarter Result on 31-Jan-2008 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- -10.13%
YoY- 211.6%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 395,688 403,588 339,658 355,398 357,600 377,088 201,000 56.75%
PBT 18,806 17,012 13,037 16,592 18,246 18,440 5,853 116.97%
Tax -5,186 -4,692 -2,881 -4,314 -4,584 -4,728 -1,533 124.52%
NP 13,620 12,320 10,156 12,277 13,662 13,712 4,320 114.26%
-
NP to SH 13,626 12,324 10,159 12,281 13,666 13,712 4,323 114.22%
-
Tax Rate 27.58% 27.58% 22.10% 26.00% 25.12% 25.64% 26.19% -
Total Cost 382,068 391,268 329,502 343,121 343,938 363,376 196,680 55.37%
-
Net Worth 135,845 95,203 128,411 127,441 128,377 125,313 96,383 25.57%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - 4,597 - - - 3,006 -
Div Payout % - - 45.26% - - - 69.55% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 135,845 95,203 128,411 127,441 128,377 125,313 96,383 25.57%
NOSH 103,698 74,963 103,557 103,610 103,530 103,564 82,379 16.50%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 3.44% 3.05% 2.99% 3.45% 3.82% 3.64% 2.15% -
ROE 10.03% 12.94% 7.91% 9.64% 10.65% 10.94% 4.49% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 381.57 538.38 327.99 343.01 345.41 364.11 243.99 34.54%
EPS 13.14 16.44 9.81 11.85 13.20 13.24 5.25 83.83%
DPS 0.00 0.00 4.44 0.00 0.00 0.00 3.65 -
NAPS 1.31 1.27 1.24 1.23 1.24 1.21 1.17 7.78%
Adjusted Per Share Value based on latest NOSH - 103,842
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 91.18 93.00 78.27 81.90 82.41 86.90 46.32 56.74%
EPS 3.14 2.84 2.34 2.83 3.15 3.16 1.00 113.68%
DPS 0.00 0.00 1.06 0.00 0.00 0.00 0.69 -
NAPS 0.313 0.2194 0.2959 0.2937 0.2958 0.2888 0.2221 25.56%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.82 0.88 0.98 0.97 1.07 0.78 0.76 -
P/RPS 0.21 0.16 0.30 0.28 0.31 0.21 0.31 -22.77%
P/EPS 6.24 5.35 9.99 8.18 8.11 5.89 14.48 -42.80%
EY 16.02 18.68 10.01 12.22 12.34 16.97 6.90 74.89%
DY 0.00 0.00 4.53 0.00 0.00 0.00 4.80 -
P/NAPS 0.63 0.69 0.79 0.79 0.86 0.64 0.65 -2.05%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 30/12/08 23/09/08 30/06/08 28/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.79 0.75 0.89 0.91 1.00 0.78 0.80 -
P/RPS 0.21 0.14 0.27 0.27 0.29 0.21 0.33 -25.91%
P/EPS 6.01 4.56 9.07 7.68 7.58 5.89 15.24 -46.07%
EY 16.63 21.92 11.02 13.03 13.20 16.97 6.56 85.39%
DY 0.00 0.00 4.99 0.00 0.00 0.00 4.56 -
P/NAPS 0.60 0.59 0.72 0.74 0.81 0.64 0.68 -7.97%

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