[MAGNI] QoQ Annualized Quarter Result on 31-Jul-2005 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
05-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 44.93%
YoY- -7.84%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 93,058 93,701 95,694 92,116 93,736 93,004 94,506 -1.02%
PBT 1,282 1,244 1,576 1,192 1,434 1,522 2,076 -27.54%
Tax -114 -150 -8 124 -526 -482 -530 -64.20%
NP 1,168 1,093 1,568 1,316 908 1,040 1,546 -17.09%
-
NP to SH 1,168 1,093 1,568 1,316 908 1,040 1,546 -17.09%
-
Tax Rate 8.89% 12.06% 0.51% -10.40% 36.68% 31.67% 25.53% -
Total Cost 91,890 92,608 94,126 90,800 92,828 91,964 92,960 -0.77%
-
Net Worth 81,830 81,383 78,399 80,698 82,737 79,228 81,594 0.19%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 1,230 - - - 2,222 - - -
Div Payout % 105.35% - - - 244.80% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 81,830 81,383 78,399 80,698 82,737 79,228 81,594 0.19%
NOSH 61,526 61,654 61,732 62,075 61,744 61,417 61,349 0.19%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 1.26% 1.17% 1.64% 1.43% 0.97% 1.12% 1.64% -
ROE 1.43% 1.34% 2.00% 1.63% 1.10% 1.31% 1.89% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 151.25 151.98 155.01 148.39 151.81 151.43 154.05 -1.21%
EPS 1.90 1.77 2.54 2.12 1.47 1.69 2.52 -17.20%
DPS 2.00 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 1.33 1.32 1.27 1.30 1.34 1.29 1.33 0.00%
Adjusted Per Share Value based on latest NOSH - 62,075
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 21.44 21.59 22.05 21.23 21.60 21.43 21.78 -1.04%
EPS 0.27 0.25 0.36 0.30 0.21 0.24 0.36 -17.49%
DPS 0.28 0.00 0.00 0.00 0.51 0.00 0.00 -
NAPS 0.1886 0.1875 0.1807 0.186 0.1907 0.1826 0.188 0.21%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.86 0.83 0.93 1.06 1.19 1.25 1.23 -
P/RPS 0.57 0.55 0.60 0.71 0.78 0.83 0.80 -20.27%
P/EPS 45.30 46.80 36.61 50.00 80.92 73.82 48.81 -4.86%
EY 2.21 2.14 2.73 2.00 1.24 1.35 2.05 5.15%
DY 2.33 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 0.65 0.63 0.73 0.82 0.89 0.97 0.92 -20.72%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 03/07/06 29/03/06 28/12/05 05/09/05 30/06/05 30/03/05 20/12/04 -
Price 0.83 0.89 0.79 1.00 1.13 1.24 1.19 -
P/RPS 0.55 0.59 0.51 0.67 0.74 0.82 0.77 -20.14%
P/EPS 43.72 50.19 31.10 47.17 76.84 73.23 47.22 -5.01%
EY 2.29 1.99 3.22 2.12 1.30 1.37 2.12 5.29%
DY 2.41 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 0.62 0.67 0.62 0.77 0.84 0.96 0.89 -21.46%

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