[MAGNI] QoQ Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 120.29%
YoY- 12.04%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 116,287 376,717 298,021 201,263 113,043 388,094 303,001 -47.28%
PBT 6,876 21,798 17,650 10,507 4,726 15,736 13,084 -34.95%
Tax -1,722 -5,302 -4,668 -2,876 -1,262 -4,197 -3,659 -39.57%
NP 5,154 16,496 12,982 7,631 3,464 11,539 9,425 -33.20%
-
NP to SH 5,154 16,496 12,984 7,633 3,465 11,543 9,429 -33.22%
-
Tax Rate 25.04% 24.32% 26.45% 27.37% 26.70% 26.67% 27.97% -
Total Cost 111,133 360,221 285,039 193,632 109,579 376,555 293,576 -47.76%
-
Net Worth 152,136 147,045 142,886 137,746 138,600 135,708 133,663 9.03%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 7,766 - - - 5,179 - -
Div Payout % - 47.08% - - - 44.87% - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 152,136 147,045 142,886 137,746 138,600 135,708 133,663 9.03%
NOSH 103,493 103,553 103,540 103,568 103,432 103,594 103,615 -0.07%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 4.43% 4.38% 4.36% 3.79% 3.06% 2.97% 3.11% -
ROE 3.39% 11.22% 9.09% 5.54% 2.50% 8.51% 7.05% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 112.36 363.79 287.83 194.33 109.29 374.63 292.43 -47.24%
EPS 4.98 15.93 12.54 7.37 3.35 11.14 9.10 -33.16%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.47 1.42 1.38 1.33 1.34 1.31 1.29 9.12%
Adjusted Per Share Value based on latest NOSH - 103,681
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 26.84 86.94 68.78 46.45 26.09 89.57 69.93 -47.27%
EPS 1.19 3.81 3.00 1.76 0.80 2.66 2.18 -33.28%
DPS 0.00 1.79 0.00 0.00 0.00 1.20 0.00 -
NAPS 0.3511 0.3394 0.3298 0.3179 0.3199 0.3132 0.3085 9.03%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.09 1.20 0.95 0.98 0.84 0.81 0.86 -
P/RPS 0.97 0.33 0.33 0.50 0.77 0.22 0.29 124.15%
P/EPS 21.89 7.53 7.58 13.30 25.07 7.27 9.45 75.33%
EY 4.57 13.28 13.20 7.52 3.99 13.76 10.58 -42.94%
DY 0.00 6.25 0.00 0.00 0.00 6.17 0.00 -
P/NAPS 0.74 0.85 0.69 0.74 0.63 0.62 0.67 6.86%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 30/06/10 30/03/10 30/12/09 28/09/09 30/06/09 27/03/09 -
Price 1.08 1.17 1.00 0.94 0.90 0.86 0.75 -
P/RPS 0.96 0.32 0.35 0.48 0.82 0.23 0.26 139.46%
P/EPS 21.69 7.34 7.97 12.75 26.87 7.72 8.24 90.98%
EY 4.61 13.62 12.54 7.84 3.72 12.96 12.13 -47.62%
DY 0.00 6.41 0.00 0.00 0.00 5.81 0.00 -
P/NAPS 0.73 0.82 0.72 0.71 0.67 0.66 0.58 16.62%

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