[MAGNI] QoQ Cumulative Quarter Result on 31-Jan-2008 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 34.8%
YoY- 211.6%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 197,844 100,897 339,658 266,549 178,800 94,272 201,000 -1.04%
PBT 9,403 4,253 13,037 12,444 9,123 4,610 5,853 36.97%
Tax -2,593 -1,173 -2,881 -3,236 -2,292 -1,182 -1,533 41.73%
NP 6,810 3,080 10,156 9,208 6,831 3,428 4,320 35.26%
-
NP to SH 6,813 3,081 10,159 9,211 6,833 3,428 4,323 35.23%
-
Tax Rate 27.58% 27.58% 22.10% 26.00% 25.12% 25.64% 26.19% -
Total Cost 191,034 97,817 329,502 257,341 171,969 90,844 196,680 -1.91%
-
Net Worth 135,845 95,203 128,411 127,441 128,377 125,313 96,383 25.57%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - 4,597 - - - 3,006 -
Div Payout % - - 45.26% - - - 69.55% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 135,845 95,203 128,411 127,441 128,377 125,313 96,383 25.57%
NOSH 103,698 74,963 103,557 103,610 103,530 103,564 82,379 16.50%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 3.44% 3.05% 2.99% 3.45% 3.82% 3.64% 2.15% -
ROE 5.02% 3.24% 7.91% 7.23% 5.32% 2.74% 4.49% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 190.79 134.59 327.99 257.26 172.70 91.03 243.99 -15.05%
EPS 6.57 4.11 9.81 8.89 6.60 3.31 5.25 16.04%
DPS 0.00 0.00 4.44 0.00 0.00 0.00 3.65 -
NAPS 1.31 1.27 1.24 1.23 1.24 1.21 1.17 7.78%
Adjusted Per Share Value based on latest NOSH - 103,842
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 45.66 23.29 78.39 61.52 41.27 21.76 46.39 -1.04%
EPS 1.57 0.71 2.34 2.13 1.58 0.79 1.00 34.89%
DPS 0.00 0.00 1.06 0.00 0.00 0.00 0.69 -
NAPS 0.3135 0.2197 0.2964 0.2941 0.2963 0.2892 0.2224 25.58%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.82 0.88 0.98 0.97 1.07 0.78 0.76 -
P/RPS 0.43 0.65 0.30 0.38 0.62 0.86 0.31 24.25%
P/EPS 12.48 21.41 9.99 10.91 16.21 23.56 14.48 -9.39%
EY 8.01 4.67 10.01 9.16 6.17 4.24 6.90 10.40%
DY 0.00 0.00 4.53 0.00 0.00 0.00 4.80 -
P/NAPS 0.63 0.69 0.79 0.79 0.86 0.64 0.65 -2.05%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 30/12/08 23/09/08 30/06/08 28/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.79 0.75 0.89 0.91 1.00 0.78 0.80 -
P/RPS 0.41 0.56 0.27 0.35 0.58 0.86 0.33 15.49%
P/EPS 12.02 18.25 9.07 10.24 15.15 23.56 15.24 -14.57%
EY 8.32 5.48 11.02 9.77 6.60 4.24 6.56 17.08%
DY 0.00 0.00 4.99 0.00 0.00 0.00 4.56 -
P/NAPS 0.60 0.59 0.72 0.74 0.81 0.64 0.68 -7.97%

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