[MAGNI] QoQ Cumulative Quarter Result on 31-Oct-2010 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 115.39%
YoY- 45.43%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 141,714 443,657 347,315 231,623 116,287 376,717 298,021 -39.16%
PBT 9,885 23,259 20,783 14,829 6,876 21,798 17,650 -32.12%
Tax -2,481 -5,999 -5,186 -3,728 -1,722 -5,302 -4,668 -34.46%
NP 7,404 17,260 15,597 11,101 5,154 16,496 12,982 -31.29%
-
NP to SH 7,404 17,258 15,596 11,101 5,154 16,496 12,984 -31.30%
-
Tax Rate 25.10% 25.79% 24.95% 25.14% 25.04% 24.32% 26.45% -
Total Cost 134,310 426,397 331,718 220,522 111,133 360,221 285,039 -39.53%
-
Net Worth 164,065 157,455 155,441 150,153 152,136 147,045 142,886 9.68%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 6,215 - - - 7,766 - -
Div Payout % - 36.01% - - - 47.08% - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 164,065 157,455 155,441 150,153 152,136 147,045 142,886 9.68%
NOSH 105,170 103,589 103,627 103,554 103,493 103,553 103,540 1.04%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 5.22% 3.89% 4.49% 4.79% 4.43% 4.38% 4.36% -
ROE 4.51% 10.96% 10.03% 7.39% 3.39% 11.22% 9.09% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 134.75 428.28 335.16 223.67 112.36 363.79 287.83 -39.79%
EPS 7.04 16.66 15.05 10.72 4.98 15.93 12.54 -32.01%
DPS 0.00 6.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.56 1.52 1.50 1.45 1.47 1.42 1.38 8.54%
Adjusted Per Share Value based on latest NOSH - 103,606
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 32.66 102.24 80.04 53.38 26.80 86.81 68.68 -39.15%
EPS 1.71 3.98 3.59 2.56 1.19 3.80 2.99 -31.17%
DPS 0.00 1.43 0.00 0.00 0.00 1.79 0.00 -
NAPS 0.3781 0.3628 0.3582 0.346 0.3506 0.3389 0.3293 9.67%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.15 1.33 1.13 1.29 1.09 1.20 0.95 -
P/RPS 0.85 0.31 0.34 0.58 0.97 0.33 0.33 88.23%
P/EPS 16.34 7.98 7.51 12.03 21.89 7.53 7.58 67.10%
EY 6.12 12.53 13.32 8.31 4.57 13.28 13.20 -40.18%
DY 0.00 4.51 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.74 0.88 0.75 0.89 0.74 0.85 0.69 4.78%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 26/09/11 30/06/11 30/03/11 30/12/10 28/09/10 30/06/10 30/03/10 -
Price 1.11 1.39 1.10 1.12 1.08 1.17 1.00 -
P/RPS 0.82 0.32 0.33 0.50 0.96 0.32 0.35 76.67%
P/EPS 15.77 8.34 7.31 10.45 21.69 7.34 7.97 57.80%
EY 6.34 11.99 13.68 9.57 4.61 13.62 12.54 -36.61%
DY 0.00 4.32 0.00 0.00 0.00 6.41 0.00 -
P/NAPS 0.71 0.91 0.73 0.77 0.73 0.82 0.72 -0.93%

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