[MAGNI] QoQ Cumulative Quarter Result on 31-Jul-2012 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
25-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -72.65%
YoY- 13.2%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 565,817 429,130 266,937 131,808 534,123 416,543 282,620 58.91%
PBT 48,013 38,073 24,908 11,180 40,874 32,227 21,727 69.73%
Tax -12,181 -9,556 -6,249 -2,798 -10,236 -8,046 -5,475 70.50%
NP 35,832 28,517 18,659 8,382 30,638 24,181 16,252 69.48%
-
NP to SH 35,830 28,516 18,658 8,381 30,638 24,181 16,252 69.47%
-
Tax Rate 25.37% 25.10% 25.09% 25.03% 25.04% 24.97% 25.20% -
Total Cost 529,985 400,613 248,278 123,426 503,485 392,362 266,368 58.25%
-
Net Worth 207,232 205,080 195,258 194,074 185,162 178,243 168,824 14.65%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 14,104 5,425 - - 6,459 - - -
Div Payout % 39.37% 19.03% - - 21.08% - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 207,232 205,080 195,258 194,074 185,162 178,243 168,824 14.65%
NOSH 108,498 108,508 108,476 108,421 107,652 107,375 106,850 1.02%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 6.33% 6.65% 6.99% 6.36% 5.74% 5.81% 5.75% -
ROE 17.29% 13.90% 9.56% 4.32% 16.55% 13.57% 9.63% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 521.50 395.48 246.08 121.57 496.15 387.93 264.50 57.30%
EPS 33.03 26.28 17.20 7.73 28.46 22.52 15.21 67.77%
DPS 13.00 5.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.91 1.89 1.80 1.79 1.72 1.66 1.58 13.49%
Adjusted Per Share Value based on latest NOSH - 108,421
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 130.39 98.89 61.51 30.37 123.08 95.99 65.13 58.91%
EPS 8.26 6.57 4.30 1.93 7.06 5.57 3.75 69.37%
DPS 3.25 1.25 0.00 0.00 1.49 0.00 0.00 -
NAPS 0.4775 0.4726 0.45 0.4472 0.4267 0.4107 0.389 14.65%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.68 1.45 1.49 1.45 1.31 1.26 1.29 -
P/RPS 0.32 0.37 0.61 1.19 0.26 0.32 0.49 -24.74%
P/EPS 5.09 5.52 8.66 18.76 4.60 5.60 8.48 -28.86%
EY 19.66 18.12 11.54 5.33 21.73 17.87 11.79 40.66%
DY 7.74 3.45 0.00 0.00 4.58 0.00 0.00 -
P/NAPS 0.88 0.77 0.83 0.81 0.76 0.76 0.82 4.82%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 26/06/13 12/03/13 17/12/12 25/09/12 28/06/12 21/03/12 15/12/11 -
Price 1.95 1.46 1.45 1.62 1.47 1.22 1.23 -
P/RPS 0.37 0.37 0.59 1.33 0.30 0.31 0.47 -14.75%
P/EPS 5.90 5.56 8.43 20.96 5.17 5.42 8.09 -18.99%
EY 16.94 18.00 11.86 4.77 19.36 18.46 12.37 23.34%
DY 6.67 3.42 0.00 0.00 4.08 0.00 0.00 -
P/NAPS 1.02 0.77 0.81 0.91 0.85 0.73 0.78 19.60%

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