[MAGNI] QoQ Cumulative Quarter Result on 31-Jul-2003 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -86.07%
YoY- -55.78%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 90,608 62,789 42,654 20,442 85,374 64,526 44,328 61.13%
PBT 3,629 3,479 2,679 1,259 8,529 6,651 4,811 -17.14%
Tax -986 -968 -797 -429 -2,571 -1,609 -1,094 -6.70%
NP 2,643 2,511 1,882 830 5,958 5,042 3,717 -20.35%
-
NP to SH 2,643 2,511 1,882 830 5,958 5,042 3,717 -20.35%
-
Tax Rate 27.17% 27.82% 29.75% 34.07% 30.14% 24.19% 22.74% -
Total Cost 87,965 60,278 40,772 19,612 79,416 59,484 40,611 67.48%
-
Net Worth 81,133 81,238 83,644 85,459 86,375 83,521 82,100 -0.78%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 2,212 3,077 - - - - - -
Div Payout % 83.72% 122.55% - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 81,133 81,238 83,644 85,459 86,375 83,521 82,100 -0.78%
NOSH 61,465 61,544 61,503 61,481 63,047 61,412 40,846 31.34%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 2.92% 4.00% 4.41% 4.06% 6.98% 7.81% 8.39% -
ROE 3.26% 3.09% 2.25% 0.97% 6.90% 6.04% 4.53% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 147.41 102.02 69.35 33.25 135.41 105.07 108.52 22.67%
EPS 4.30 4.08 3.06 1.35 9.45 8.21 9.10 -39.36%
DPS 3.60 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.36 1.39 1.37 1.36 2.01 -24.46%
Adjusted Per Share Value based on latest NOSH - 61,481
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 20.91 14.49 9.84 4.72 19.70 14.89 10.23 61.12%
EPS 0.61 0.58 0.43 0.19 1.38 1.16 0.86 -20.48%
DPS 0.51 0.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1873 0.1875 0.193 0.1972 0.1994 0.1928 0.1895 -0.77%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.48 1.40 1.43 1.35 1.10 1.14 1.75 -
P/RPS 1.00 1.37 2.06 4.06 0.81 1.09 1.61 -27.22%
P/EPS 34.42 34.31 46.73 100.00 11.64 13.89 19.23 47.47%
EY 2.91 2.91 2.14 1.00 8.59 7.20 5.20 -32.11%
DY 2.43 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.06 1.05 0.97 0.80 0.84 0.87 18.35%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/06/04 15/03/04 30/12/03 18/09/03 30/06/03 14/04/03 30/12/02 -
Price 1.20 1.82 1.40 1.24 1.15 1.03 1.71 -
P/RPS 0.81 1.78 2.02 3.73 0.85 0.98 1.58 -35.97%
P/EPS 27.91 44.61 45.75 91.85 12.17 12.55 18.79 30.21%
EY 3.58 2.24 2.19 1.09 8.22 7.97 5.32 -23.22%
DY 3.00 2.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.38 1.03 0.89 0.84 0.76 0.85 4.65%

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