[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2010 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 7.69%
YoY- 45.43%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 566,856 443,657 463,086 463,246 465,148 376,717 397,361 26.80%
PBT 39,540 23,259 27,710 29,658 27,504 21,798 23,533 41.46%
Tax -9,924 -5,999 -6,914 -7,456 -6,888 -5,302 -6,224 36.59%
NP 29,616 17,260 20,796 22,202 20,616 16,496 17,309 43.19%
-
NP to SH 29,616 17,258 20,794 22,202 20,616 16,496 17,312 43.17%
-
Tax Rate 25.10% 25.79% 24.95% 25.14% 25.04% 24.32% 26.45% -
Total Cost 537,240 426,397 442,290 441,044 444,532 360,221 380,052 26.03%
-
Net Worth 164,065 157,455 155,441 150,153 152,136 147,045 142,886 9.68%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 6,215 - - - 7,766 - -
Div Payout % - 36.01% - - - 47.08% - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 164,065 157,455 155,441 150,153 152,136 147,045 142,886 9.68%
NOSH 105,170 103,589 103,627 103,554 103,493 103,553 103,540 1.04%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 5.22% 3.89% 4.49% 4.79% 4.43% 4.38% 4.36% -
ROE 18.05% 10.96% 13.38% 14.79% 13.55% 11.22% 12.12% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 538.99 428.28 446.87 447.35 449.44 363.79 383.77 25.49%
EPS 28.16 16.66 20.07 21.44 19.92 15.93 16.72 41.69%
DPS 0.00 6.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.56 1.52 1.50 1.45 1.47 1.42 1.38 8.54%
Adjusted Per Share Value based on latest NOSH - 103,606
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 130.63 102.24 106.71 106.75 107.19 86.81 91.57 26.80%
EPS 6.82 3.98 4.79 5.12 4.75 3.80 3.99 43.09%
DPS 0.00 1.43 0.00 0.00 0.00 1.79 0.00 -
NAPS 0.3781 0.3628 0.3582 0.346 0.3506 0.3389 0.3293 9.67%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.15 1.33 1.13 1.29 1.09 1.20 0.95 -
P/RPS 0.21 0.31 0.25 0.29 0.24 0.33 0.25 -11.00%
P/EPS 4.08 7.98 5.63 6.02 5.47 7.53 5.68 -19.84%
EY 24.49 12.53 17.76 16.62 18.28 13.28 17.60 24.71%
DY 0.00 4.51 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.74 0.88 0.75 0.89 0.74 0.85 0.69 4.78%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 26/09/11 30/06/11 30/03/11 30/12/10 28/09/10 30/06/10 30/03/10 -
Price 1.11 1.39 1.10 1.12 1.08 1.17 1.00 -
P/RPS 0.21 0.32 0.25 0.25 0.24 0.32 0.26 -13.30%
P/EPS 3.94 8.34 5.48 5.22 5.42 7.34 5.98 -24.34%
EY 25.37 11.99 18.24 19.14 18.44 13.62 16.72 32.14%
DY 0.00 4.32 0.00 0.00 0.00 6.41 0.00 -
P/NAPS 0.71 0.91 0.73 0.77 0.73 0.82 0.72 -0.93%

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