[MAGNI] QoQ Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 38.4%
YoY- 2.37%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 201,263 113,043 388,094 303,001 197,844 100,897 339,658 -29.38%
PBT 10,507 4,726 15,736 13,084 9,403 4,253 13,037 -13.36%
Tax -2,876 -1,262 -4,197 -3,659 -2,593 -1,173 -2,881 -0.11%
NP 7,631 3,464 11,539 9,425 6,810 3,080 10,156 -17.30%
-
NP to SH 7,633 3,465 11,543 9,429 6,813 3,081 10,159 -17.30%
-
Tax Rate 27.37% 26.70% 26.67% 27.97% 27.58% 27.58% 22.10% -
Total Cost 193,632 109,579 376,555 293,576 191,034 97,817 329,502 -29.77%
-
Net Worth 137,746 138,600 135,708 133,663 135,845 95,203 128,411 4.77%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - 5,179 - - - 4,597 -
Div Payout % - - 44.87% - - - 45.26% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 137,746 138,600 135,708 133,663 135,845 95,203 128,411 4.77%
NOSH 103,568 103,432 103,594 103,615 103,698 74,963 103,557 0.00%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 3.79% 3.06% 2.97% 3.11% 3.44% 3.05% 2.99% -
ROE 5.54% 2.50% 8.51% 7.05% 5.02% 3.24% 7.91% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 194.33 109.29 374.63 292.43 190.79 134.59 327.99 -29.38%
EPS 7.37 3.35 11.14 9.10 6.57 4.11 9.81 -17.31%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.44 -
NAPS 1.33 1.34 1.31 1.29 1.31 1.27 1.24 4.76%
Adjusted Per Share Value based on latest NOSH - 103,399
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 46.38 26.05 89.43 69.82 45.59 23.25 78.27 -29.38%
EPS 1.76 0.80 2.66 2.17 1.57 0.71 2.34 -17.25%
DPS 0.00 0.00 1.19 0.00 0.00 0.00 1.06 -
NAPS 0.3174 0.3194 0.3127 0.308 0.313 0.2194 0.2959 4.77%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.98 0.84 0.81 0.86 0.82 0.88 0.98 -
P/RPS 0.50 0.77 0.22 0.29 0.43 0.65 0.30 40.44%
P/EPS 13.30 25.07 7.27 9.45 12.48 21.41 9.99 20.95%
EY 7.52 3.99 13.76 10.58 8.01 4.67 10.01 -17.31%
DY 0.00 0.00 6.17 0.00 0.00 0.00 4.53 -
P/NAPS 0.74 0.63 0.62 0.67 0.63 0.69 0.79 -4.25%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/12/09 28/09/09 30/06/09 27/03/09 30/12/08 23/09/08 30/06/08 -
Price 0.94 0.90 0.86 0.75 0.79 0.75 0.89 -
P/RPS 0.48 0.82 0.23 0.26 0.41 0.56 0.27 46.59%
P/EPS 12.75 26.87 7.72 8.24 12.02 18.25 9.07 25.41%
EY 7.84 3.72 12.96 12.13 8.32 5.48 11.02 -20.25%
DY 0.00 0.00 5.81 0.00 0.00 0.00 4.99 -
P/NAPS 0.71 0.67 0.66 0.58 0.60 0.59 0.72 -0.92%

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