[MAGNI] QoQ Cumulative Quarter Result on 30-Apr-2009 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 22.42%
YoY- 13.62%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 298,021 201,263 113,043 388,094 303,001 197,844 100,897 105.45%
PBT 17,650 10,507 4,726 15,736 13,084 9,403 4,253 157.57%
Tax -4,668 -2,876 -1,262 -4,197 -3,659 -2,593 -1,173 150.49%
NP 12,982 7,631 3,464 11,539 9,425 6,810 3,080 160.24%
-
NP to SH 12,984 7,633 3,465 11,543 9,429 6,813 3,081 160.21%
-
Tax Rate 26.45% 27.37% 26.70% 26.67% 27.97% 27.58% 27.58% -
Total Cost 285,039 193,632 109,579 376,555 293,576 191,034 97,817 103.61%
-
Net Worth 142,886 137,746 138,600 135,708 133,663 135,845 95,203 30.99%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - 5,179 - - - -
Div Payout % - - - 44.87% - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 142,886 137,746 138,600 135,708 133,663 135,845 95,203 30.99%
NOSH 103,540 103,568 103,432 103,594 103,615 103,698 74,963 23.95%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 4.36% 3.79% 3.06% 2.97% 3.11% 3.44% 3.05% -
ROE 9.09% 5.54% 2.50% 8.51% 7.05% 5.02% 3.24% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 287.83 194.33 109.29 374.63 292.43 190.79 134.59 65.76%
EPS 12.54 7.37 3.35 11.14 9.10 6.57 4.11 109.93%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.38 1.33 1.34 1.31 1.29 1.31 1.27 5.67%
Adjusted Per Share Value based on latest NOSH - 103,517
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 68.78 46.45 26.09 89.57 69.93 45.66 23.29 105.43%
EPS 3.00 1.76 0.80 2.66 2.18 1.57 0.71 160.67%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
NAPS 0.3298 0.3179 0.3199 0.3132 0.3085 0.3135 0.2197 31.00%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.95 0.98 0.84 0.81 0.86 0.82 0.88 -
P/RPS 0.33 0.50 0.77 0.22 0.29 0.43 0.65 -36.28%
P/EPS 7.58 13.30 25.07 7.27 9.45 12.48 21.41 -49.85%
EY 13.20 7.52 3.99 13.76 10.58 8.01 4.67 99.53%
DY 0.00 0.00 0.00 6.17 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.63 0.62 0.67 0.63 0.69 0.00%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 30/12/09 28/09/09 30/06/09 27/03/09 30/12/08 23/09/08 -
Price 1.00 0.94 0.90 0.86 0.75 0.79 0.75 -
P/RPS 0.35 0.48 0.82 0.23 0.26 0.41 0.56 -26.83%
P/EPS 7.97 12.75 26.87 7.72 8.24 12.02 18.25 -42.35%
EY 12.54 7.84 3.72 12.96 12.13 8.32 5.48 73.38%
DY 0.00 0.00 0.00 5.81 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.67 0.66 0.58 0.60 0.59 14.15%

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