[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
31-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- -0.34%
YoY- 1467.2%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 403,588 339,658 355,398 357,600 377,088 201,000 175,092 74.58%
PBT 17,012 13,037 16,592 18,246 18,440 5,853 5,517 111.99%
Tax -4,692 -2,881 -4,314 -4,584 -4,728 -1,533 -1,576 107.08%
NP 12,320 10,156 12,277 13,662 13,712 4,320 3,941 113.94%
-
NP to SH 12,324 10,159 12,281 13,666 13,712 4,323 3,941 113.99%
-
Tax Rate 27.58% 22.10% 26.00% 25.12% 25.64% 26.19% 28.57% -
Total Cost 391,268 329,502 343,121 343,938 363,376 196,680 171,150 73.62%
-
Net Worth 95,203 128,411 127,441 128,377 125,313 96,383 91,477 2.69%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 4,597 - - - 3,006 - -
Div Payout % - 45.26% - - - 69.55% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 95,203 128,411 127,441 128,377 125,313 96,383 91,477 2.69%
NOSH 74,963 103,557 103,610 103,530 103,564 82,379 75,601 -0.56%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 3.05% 2.99% 3.45% 3.82% 3.64% 2.15% 2.25% -
ROE 12.94% 7.91% 9.64% 10.65% 10.94% 4.49% 4.31% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 538.38 327.99 343.01 345.41 364.11 243.99 231.60 75.57%
EPS 16.44 9.81 11.85 13.20 13.24 5.25 5.21 115.28%
DPS 0.00 4.44 0.00 0.00 0.00 3.65 0.00 -
NAPS 1.27 1.24 1.23 1.24 1.21 1.17 1.21 3.28%
Adjusted Per Share Value based on latest NOSH - 103,495
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 93.00 78.27 81.90 82.41 86.90 46.32 40.35 74.57%
EPS 2.84 2.34 2.83 3.15 3.16 1.00 0.91 113.70%
DPS 0.00 1.06 0.00 0.00 0.00 0.69 0.00 -
NAPS 0.2194 0.2959 0.2937 0.2958 0.2888 0.2221 0.2108 2.70%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.88 0.98 0.97 1.07 0.78 0.76 0.81 -
P/RPS 0.16 0.30 0.28 0.31 0.21 0.31 0.35 -40.68%
P/EPS 5.35 9.99 8.18 8.11 5.89 14.48 15.54 -50.91%
EY 18.68 10.01 12.22 12.34 16.97 6.90 6.44 103.52%
DY 0.00 4.53 0.00 0.00 0.00 4.80 0.00 -
P/NAPS 0.69 0.79 0.79 0.86 0.64 0.65 0.67 1.98%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 23/09/08 30/06/08 28/03/08 31/12/07 28/09/07 29/06/07 15/03/07 -
Price 0.75 0.89 0.91 1.00 0.78 0.80 0.88 -
P/RPS 0.14 0.27 0.27 0.29 0.21 0.33 0.38 -48.63%
P/EPS 4.56 9.07 7.68 7.58 5.89 15.24 16.88 -58.24%
EY 21.92 11.02 13.03 13.20 16.97 6.56 5.92 139.52%
DY 0.00 4.99 0.00 0.00 0.00 4.56 0.00 -
P/NAPS 0.59 0.72 0.74 0.81 0.64 0.68 0.73 -13.24%

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