[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2006 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 17.2%
YoY- -44.39%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 377,088 201,000 175,092 96,504 95,228 93,058 93,701 153.65%
PBT 18,440 5,853 5,517 1,318 1,248 1,282 1,244 506.41%
Tax -4,728 -1,533 -1,576 -446 -504 -114 -150 904.15%
NP 13,712 4,320 3,941 872 744 1,168 1,093 442.41%
-
NP to SH 13,712 4,323 3,941 872 744 1,168 1,093 442.41%
-
Tax Rate 25.64% 26.19% 28.57% 33.84% 40.38% 8.89% 12.06% -
Total Cost 363,376 196,680 171,150 95,632 94,484 91,890 92,608 149.39%
-
Net Worth 125,313 96,383 91,477 81,673 82,459 81,830 81,383 33.44%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 3,006 - - - 1,230 - -
Div Payout % - 69.55% - - - 105.35% - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 125,313 96,383 91,477 81,673 82,459 81,830 81,383 33.44%
NOSH 103,564 82,379 75,601 61,408 61,999 61,526 61,654 41.44%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 3.64% 2.15% 2.25% 0.90% 0.78% 1.26% 1.17% -
ROE 10.94% 4.49% 4.31% 1.07% 0.90% 1.43% 1.34% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 364.11 243.99 231.60 157.15 153.59 151.25 151.98 79.33%
EPS 13.24 5.25 5.21 1.42 1.20 1.90 1.77 283.89%
DPS 0.00 3.65 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.21 1.17 1.21 1.33 1.33 1.33 1.32 -5.65%
Adjusted Per Share Value based on latest NOSH - 60,975
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 86.90 46.32 40.35 22.24 21.94 21.44 21.59 153.67%
EPS 3.16 1.00 0.91 0.20 0.17 0.27 0.25 445.14%
DPS 0.00 0.69 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.2888 0.2221 0.2108 0.1882 0.19 0.1886 0.1875 33.47%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.78 0.76 0.81 0.79 0.80 0.86 0.83 -
P/RPS 0.21 0.31 0.35 0.50 0.52 0.57 0.55 -47.46%
P/EPS 5.89 14.48 15.54 55.63 66.67 45.30 46.80 -74.98%
EY 16.97 6.90 6.44 1.80 1.50 2.21 2.14 299.17%
DY 0.00 4.80 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 0.64 0.65 0.67 0.59 0.60 0.65 0.63 1.05%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 29/06/07 15/03/07 15/12/06 13/09/06 03/07/06 29/03/06 -
Price 0.78 0.80 0.88 0.85 0.80 0.83 0.89 -
P/RPS 0.21 0.33 0.38 0.54 0.52 0.55 0.59 -49.87%
P/EPS 5.89 15.24 16.88 59.86 66.67 43.72 50.19 -76.12%
EY 16.97 6.56 5.92 1.67 1.50 2.29 1.99 319.04%
DY 0.00 4.56 0.00 0.00 0.00 2.41 0.00 -
P/NAPS 0.64 0.68 0.73 0.64 0.60 0.62 0.67 -3.01%

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