[MAGNI] QoQ Cumulative Quarter Result on 31-Jul-2008 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
23-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -69.67%
YoY- -10.12%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 388,094 303,001 197,844 100,897 339,658 266,549 178,800 67.71%
PBT 15,736 13,084 9,403 4,253 13,037 12,444 9,123 43.87%
Tax -4,197 -3,659 -2,593 -1,173 -2,881 -3,236 -2,292 49.73%
NP 11,539 9,425 6,810 3,080 10,156 9,208 6,831 41.88%
-
NP to SH 11,543 9,429 6,813 3,081 10,159 9,211 6,833 41.88%
-
Tax Rate 26.67% 27.97% 27.58% 27.58% 22.10% 26.00% 25.12% -
Total Cost 376,555 293,576 191,034 97,817 329,502 257,341 171,969 68.70%
-
Net Worth 135,708 133,663 135,845 95,203 128,411 127,441 128,377 3.77%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 5,179 - - - 4,597 - - -
Div Payout % 44.87% - - - 45.26% - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 135,708 133,663 135,845 95,203 128,411 127,441 128,377 3.77%
NOSH 103,594 103,615 103,698 74,963 103,557 103,610 103,530 0.04%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 2.97% 3.11% 3.44% 3.05% 2.99% 3.45% 3.82% -
ROE 8.51% 7.05% 5.02% 3.24% 7.91% 7.23% 5.32% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 374.63 292.43 190.79 134.59 327.99 257.26 172.70 67.65%
EPS 11.14 9.10 6.57 4.11 9.81 8.89 6.60 41.80%
DPS 5.00 0.00 0.00 0.00 4.44 0.00 0.00 -
NAPS 1.31 1.29 1.31 1.27 1.24 1.23 1.24 3.73%
Adjusted Per Share Value based on latest NOSH - 74,963
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 89.43 69.82 45.59 23.25 78.27 61.42 41.20 67.72%
EPS 2.66 2.17 1.57 0.71 2.34 2.12 1.57 42.16%
DPS 1.19 0.00 0.00 0.00 1.06 0.00 0.00 -
NAPS 0.3127 0.308 0.313 0.2194 0.2959 0.2937 0.2958 3.77%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.81 0.86 0.82 0.88 0.98 0.97 1.07 -
P/RPS 0.22 0.29 0.43 0.65 0.30 0.38 0.62 -49.91%
P/EPS 7.27 9.45 12.48 21.41 9.99 10.91 16.21 -41.43%
EY 13.76 10.58 8.01 4.67 10.01 9.16 6.17 70.77%
DY 6.17 0.00 0.00 0.00 4.53 0.00 0.00 -
P/NAPS 0.62 0.67 0.63 0.69 0.79 0.79 0.86 -19.61%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 27/03/09 30/12/08 23/09/08 30/06/08 28/03/08 31/12/07 -
Price 0.86 0.75 0.79 0.75 0.89 0.91 1.00 -
P/RPS 0.23 0.26 0.41 0.56 0.27 0.35 0.58 -46.05%
P/EPS 7.72 8.24 12.02 18.25 9.07 10.24 15.15 -36.22%
EY 12.96 12.13 8.32 5.48 11.02 9.77 6.60 56.87%
DY 5.81 0.00 0.00 0.00 4.99 0.00 0.00 -
P/NAPS 0.66 0.58 0.60 0.59 0.72 0.74 0.81 -12.77%

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