[MAGNI] QoQ Cumulative Quarter Result on 31-Jan-2012 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
21-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 48.79%
YoY- 55.05%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 266,937 131,808 534,123 416,543 282,620 141,714 443,657 -28.62%
PBT 24,908 11,180 40,874 32,227 21,727 9,885 23,259 4.65%
Tax -6,249 -2,798 -10,236 -8,046 -5,475 -2,481 -5,999 2.74%
NP 18,659 8,382 30,638 24,181 16,252 7,404 17,260 5.30%
-
NP to SH 18,658 8,381 30,638 24,181 16,252 7,404 17,258 5.31%
-
Tax Rate 25.09% 25.03% 25.04% 24.97% 25.20% 25.10% 25.79% -
Total Cost 248,278 123,426 503,485 392,362 266,368 134,310 426,397 -30.15%
-
Net Worth 195,258 194,074 185,162 178,243 168,824 164,065 157,455 15.35%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - 6,459 - - - 6,215 -
Div Payout % - - 21.08% - - - 36.01% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 195,258 194,074 185,162 178,243 168,824 164,065 157,455 15.35%
NOSH 108,476 108,421 107,652 107,375 106,850 105,170 103,589 3.10%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 6.99% 6.36% 5.74% 5.81% 5.75% 5.22% 3.89% -
ROE 9.56% 4.32% 16.55% 13.57% 9.63% 4.51% 10.96% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 246.08 121.57 496.15 387.93 264.50 134.75 428.28 -30.76%
EPS 17.20 7.73 28.46 22.52 15.21 7.04 16.66 2.13%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 1.80 1.79 1.72 1.66 1.58 1.56 1.52 11.87%
Adjusted Per Share Value based on latest NOSH - 108,467
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 61.51 30.37 123.08 95.99 65.13 32.66 102.24 -28.62%
EPS 4.30 1.93 7.06 5.57 3.75 1.71 3.98 5.26%
DPS 0.00 0.00 1.49 0.00 0.00 0.00 1.43 -
NAPS 0.45 0.4472 0.4267 0.4107 0.389 0.3781 0.3628 15.36%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.49 1.45 1.31 1.26 1.29 1.15 1.33 -
P/RPS 0.61 1.19 0.26 0.32 0.49 0.85 0.31 56.70%
P/EPS 8.66 18.76 4.60 5.60 8.48 16.34 7.98 5.57%
EY 11.54 5.33 21.73 17.87 11.79 6.12 12.53 -5.31%
DY 0.00 0.00 4.58 0.00 0.00 0.00 4.51 -
P/NAPS 0.83 0.81 0.76 0.76 0.82 0.74 0.88 -3.80%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 17/12/12 25/09/12 28/06/12 21/03/12 15/12/11 26/09/11 30/06/11 -
Price 1.45 1.62 1.47 1.22 1.23 1.11 1.39 -
P/RPS 0.59 1.33 0.30 0.31 0.47 0.82 0.32 50.08%
P/EPS 8.43 20.96 5.17 5.42 8.09 15.77 8.34 0.71%
EY 11.86 4.77 19.36 18.46 12.37 6.34 11.99 -0.72%
DY 0.00 0.00 4.08 0.00 0.00 0.00 4.32 -
P/NAPS 0.81 0.91 0.85 0.73 0.78 0.71 0.91 -7.43%

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