[MAGNI] QoQ Cumulative Quarter Result on 31-Jul-2002 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -76.76%
YoY- 3.53%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 85,374 64,526 44,328 21,982 85,678 65,957 46,657 49.76%
PBT 8,529 6,651 4,811 2,455 10,404 7,528 5,158 39.96%
Tax -2,571 -1,609 -1,094 -578 -2,329 -1,622 -1,368 52.46%
NP 5,958 5,042 3,717 1,877 8,075 5,906 3,790 35.31%
-
NP to SH 5,958 5,042 3,717 1,877 8,075 5,906 3,790 35.31%
-
Tax Rate 30.14% 24.19% 22.74% 23.54% 22.39% 21.55% 26.52% -
Total Cost 79,416 59,484 40,611 20,105 77,603 60,051 42,867 51.01%
-
Net Worth 86,375 83,521 82,100 80,150 78,421 79,127 76,610 8.35%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - 2,859 - - -
Div Payout % - - - - 35.41% - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 86,375 83,521 82,100 80,150 78,421 79,127 76,610 8.35%
NOSH 63,047 61,412 40,846 40,893 40,844 40,787 40,534 34.35%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 6.98% 7.81% 8.39% 8.54% 9.42% 8.95% 8.12% -
ROE 6.90% 6.04% 4.53% 2.34% 10.30% 7.46% 4.95% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 135.41 105.07 108.52 53.75 209.77 161.71 115.10 11.47%
EPS 9.45 8.21 9.10 4.59 19.77 14.48 9.35 0.71%
DPS 0.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.37 1.36 2.01 1.96 1.92 1.94 1.89 -19.35%
Adjusted Per Share Value based on latest NOSH - 40,893
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 19.70 14.89 10.23 5.07 19.77 15.22 10.77 49.73%
EPS 1.38 1.16 0.86 0.43 1.86 1.36 0.87 36.12%
DPS 0.00 0.00 0.00 0.00 0.66 0.00 0.00 -
NAPS 0.1994 0.1928 0.1895 0.185 0.181 0.1826 0.1768 8.37%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 -
Price 1.10 1.14 1.75 1.76 1.97 2.18 2.59 -
P/RPS 0.81 1.09 1.61 3.27 0.94 1.35 2.25 -49.48%
P/EPS 11.64 13.89 19.23 38.34 9.96 15.06 27.70 -43.98%
EY 8.59 7.20 5.20 2.61 10.04 6.64 3.61 78.51%
DY 0.00 0.00 0.00 0.00 3.55 0.00 0.00 -
P/NAPS 0.80 0.84 0.87 0.90 1.03 1.12 1.37 -30.20%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 14/04/03 30/12/02 30/09/02 28/06/02 26/03/02 06/12/01 -
Price 1.15 1.03 1.71 1.58 1.76 2.00 2.70 -
P/RPS 0.85 0.98 1.58 2.94 0.84 1.24 2.35 -49.32%
P/EPS 12.17 12.55 18.79 34.42 8.90 13.81 28.88 -43.88%
EY 8.22 7.97 5.32 2.91 11.23 7.24 3.46 78.32%
DY 0.00 0.00 0.00 0.00 3.98 0.00 0.00 -
P/NAPS 0.84 0.76 0.85 0.81 0.92 1.03 1.43 -29.92%

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