[MAGNI] QoQ Cumulative Quarter Result on 30-Apr-2006 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
03-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- 42.44%
YoY- 28.63%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 131,319 48,252 23,807 93,058 70,276 47,847 23,029 218.16%
PBT 4,138 659 312 1,282 933 788 298 474.95%
Tax -1,182 -223 -126 -114 -113 -4 31 -
NP 2,956 436 186 1,168 820 784 329 330.46%
-
NP to SH 2,956 436 186 1,168 820 784 329 330.46%
-
Tax Rate 28.56% 33.84% 40.38% 8.89% 12.11% 0.51% -10.40% -
Total Cost 128,363 47,816 23,621 91,890 69,456 47,063 22,700 216.40%
-
Net Worth 91,477 81,673 82,459 81,830 81,383 78,399 80,698 8.69%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - 1,230 - - - -
Div Payout % - - - 105.35% - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 91,477 81,673 82,459 81,830 81,383 78,399 80,698 8.69%
NOSH 75,601 61,408 61,999 61,526 61,654 61,732 62,075 14.00%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 2.25% 0.90% 0.78% 1.26% 1.17% 1.64% 1.43% -
ROE 3.23% 0.53% 0.23% 1.43% 1.01% 1.00% 0.41% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 173.70 78.58 38.40 151.25 113.98 77.51 37.10 179.08%
EPS 3.91 0.71 0.30 1.90 1.33 1.27 0.53 277.58%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.21 1.33 1.33 1.33 1.32 1.27 1.30 -4.65%
Adjusted Per Share Value based on latest NOSH - 61,228
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 30.26 11.12 5.49 21.44 16.19 11.03 5.31 218.03%
EPS 0.68 0.10 0.04 0.27 0.19 0.18 0.08 314.87%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.2108 0.1882 0.19 0.1886 0.1875 0.1807 0.186 8.67%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.81 0.79 0.80 0.86 0.83 0.93 1.06 -
P/RPS 0.47 1.01 2.08 0.57 0.73 1.20 2.86 -69.89%
P/EPS 20.72 111.27 266.67 45.30 62.41 73.23 200.00 -77.85%
EY 4.83 0.90 0.38 2.21 1.60 1.37 0.50 351.70%
DY 0.00 0.00 0.00 2.33 0.00 0.00 0.00 -
P/NAPS 0.67 0.59 0.60 0.65 0.63 0.73 0.82 -12.56%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 15/03/07 15/12/06 13/09/06 03/07/06 29/03/06 28/12/05 05/09/05 -
Price 0.88 0.85 0.80 0.83 0.89 0.79 1.00 -
P/RPS 0.51 1.08 2.08 0.55 0.78 1.02 2.70 -66.97%
P/EPS 22.51 119.72 266.67 43.72 66.92 62.20 188.68 -75.67%
EY 4.44 0.84 0.38 2.29 1.49 1.61 0.53 310.88%
DY 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 0.60 0.62 0.67 0.62 0.77 -3.48%

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