[MAGNI] QoQ Annualized Quarter Result on 31-Jan-2011 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- -6.34%
YoY- 20.12%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 565,240 566,856 443,657 463,086 463,246 465,148 376,717 30.96%
PBT 43,454 39,540 23,259 27,710 29,658 27,504 21,798 58.19%
Tax -10,950 -9,924 -5,999 -6,914 -7,456 -6,888 -5,302 61.96%
NP 32,504 29,616 17,260 20,796 22,202 20,616 16,496 56.97%
-
NP to SH 32,504 29,616 17,258 20,794 22,202 20,616 16,496 56.97%
-
Tax Rate 25.20% 25.10% 25.79% 24.95% 25.14% 25.04% 24.32% -
Total Cost 532,736 537,240 426,397 442,290 441,044 444,532 360,221 29.71%
-
Net Worth 168,824 164,065 157,455 155,441 150,153 152,136 147,045 9.61%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - 6,215 - - - 7,766 -
Div Payout % - - 36.01% - - - 47.08% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 168,824 164,065 157,455 155,441 150,153 152,136 147,045 9.61%
NOSH 106,850 105,170 103,589 103,627 103,554 103,493 103,553 2.10%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 5.75% 5.22% 3.89% 4.49% 4.79% 4.43% 4.38% -
ROE 19.25% 18.05% 10.96% 13.38% 14.79% 13.55% 11.22% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 529.00 538.99 428.28 446.87 447.35 449.44 363.79 28.26%
EPS 30.42 28.16 16.66 20.07 21.44 19.92 15.93 53.73%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 7.50 -
NAPS 1.58 1.56 1.52 1.50 1.45 1.47 1.42 7.35%
Adjusted Per Share Value based on latest NOSH - 103,571
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 130.25 130.63 102.24 106.71 106.75 107.19 86.81 30.96%
EPS 7.49 6.82 3.98 4.79 5.12 4.75 3.80 57.01%
DPS 0.00 0.00 1.43 0.00 0.00 0.00 1.79 -
NAPS 0.389 0.3781 0.3628 0.3582 0.346 0.3506 0.3389 9.59%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.29 1.15 1.33 1.13 1.29 1.09 1.20 -
P/RPS 0.24 0.21 0.31 0.25 0.29 0.24 0.33 -19.08%
P/EPS 4.24 4.08 7.98 5.63 6.02 5.47 7.53 -31.73%
EY 23.58 24.49 12.53 17.76 16.62 18.28 13.28 46.47%
DY 0.00 0.00 4.51 0.00 0.00 0.00 6.25 -
P/NAPS 0.82 0.74 0.88 0.75 0.89 0.74 0.85 -2.36%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 15/12/11 26/09/11 30/06/11 30/03/11 30/12/10 28/09/10 30/06/10 -
Price 1.23 1.11 1.39 1.10 1.12 1.08 1.17 -
P/RPS 0.23 0.21 0.32 0.25 0.25 0.24 0.32 -19.71%
P/EPS 4.04 3.94 8.34 5.48 5.22 5.42 7.34 -32.76%
EY 24.73 25.37 11.99 18.24 19.14 18.44 13.62 48.67%
DY 0.00 0.00 4.32 0.00 0.00 0.00 6.41 -
P/NAPS 0.78 0.71 0.91 0.73 0.77 0.73 0.82 -3.27%

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