[MAGNI] QoQ Cumulative Quarter Result on 31-Oct-2002 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 98.03%
YoY- -1.93%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 20,442 85,374 64,526 44,328 21,982 85,678 65,957 -54.30%
PBT 1,259 8,529 6,651 4,811 2,455 10,404 7,528 -69.74%
Tax -429 -2,571 -1,609 -1,094 -578 -2,329 -1,622 -58.89%
NP 830 5,958 5,042 3,717 1,877 8,075 5,906 -73.06%
-
NP to SH 830 5,958 5,042 3,717 1,877 8,075 5,906 -73.06%
-
Tax Rate 34.07% 30.14% 24.19% 22.74% 23.54% 22.39% 21.55% -
Total Cost 19,612 79,416 59,484 40,611 20,105 77,603 60,051 -52.67%
-
Net Worth 85,459 86,375 83,521 82,100 80,150 78,421 79,127 5.28%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - 2,859 - -
Div Payout % - - - - - 35.41% - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 85,459 86,375 83,521 82,100 80,150 78,421 79,127 5.28%
NOSH 61,481 63,047 61,412 40,846 40,893 40,844 40,787 31.56%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 4.06% 6.98% 7.81% 8.39% 8.54% 9.42% 8.95% -
ROE 0.97% 6.90% 6.04% 4.53% 2.34% 10.30% 7.46% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 33.25 135.41 105.07 108.52 53.75 209.77 161.71 -65.26%
EPS 1.35 9.45 8.21 9.10 4.59 19.77 14.48 -79.52%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.39 1.37 1.36 2.01 1.96 1.92 1.94 -19.97%
Adjusted Per Share Value based on latest NOSH - 40,888
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 4.71 19.67 14.87 10.22 5.07 19.74 15.20 -54.30%
EPS 0.19 1.37 1.16 0.86 0.43 1.86 1.36 -73.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.66 0.00 -
NAPS 0.1969 0.199 0.1925 0.1892 0.1847 0.1807 0.1823 5.28%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 -
Price 1.35 1.10 1.14 1.75 1.76 1.97 2.18 -
P/RPS 4.06 0.81 1.09 1.61 3.27 0.94 1.35 108.77%
P/EPS 100.00 11.64 13.89 19.23 38.34 9.96 15.06 254.50%
EY 1.00 8.59 7.20 5.20 2.61 10.04 6.64 -71.79%
DY 0.00 0.00 0.00 0.00 0.00 3.55 0.00 -
P/NAPS 0.97 0.80 0.84 0.87 0.90 1.03 1.12 -9.16%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 18/09/03 30/06/03 14/04/03 30/12/02 30/09/02 28/06/02 26/03/02 -
Price 1.24 1.15 1.03 1.71 1.58 1.76 2.00 -
P/RPS 3.73 0.85 0.98 1.58 2.94 0.84 1.24 108.80%
P/EPS 91.85 12.17 12.55 18.79 34.42 8.90 13.81 254.89%
EY 1.09 8.22 7.97 5.32 2.91 11.23 7.24 -71.79%
DY 0.00 0.00 0.00 0.00 0.00 3.98 0.00 -
P/NAPS 0.89 0.84 0.76 0.85 0.81 0.92 1.03 -9.30%

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