[MAGNI] QoQ Quarter Result on 30-Apr-2007 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- -45.75%
YoY- 292.82%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 87,749 84,528 94,272 69,661 83,067 24,445 23,807 138.04%
PBT 3,321 4,513 4,610 1,715 3,479 347 312 381.80%
Tax -944 -1,110 -1,182 -351 -959 -97 -126 281.48%
NP 2,377 3,403 3,428 1,364 2,520 250 186 444.07%
-
NP to SH 2,378 3,405 3,428 1,367 2,520 250 186 444.23%
-
Tax Rate 28.43% 24.60% 25.64% 20.47% 27.57% 27.95% 40.38% -
Total Cost 85,372 81,125 90,844 68,297 80,547 24,195 23,621 134.96%
-
Net Worth 127,726 128,334 125,313 103,412 125,481 81,097 82,459 33.76%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - 3,774 - - - -
Div Payout % - - - 276.12% - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 127,726 128,334 125,313 103,412 125,481 81,097 82,459 33.76%
NOSH 103,842 103,495 103,564 103,412 103,703 60,975 61,999 40.90%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 2.71% 4.03% 3.64% 1.96% 3.03% 1.02% 0.78% -
ROE 1.86% 2.65% 2.74% 1.32% 2.01% 0.31% 0.23% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 84.50 81.67 91.03 67.36 80.10 40.09 38.40 68.93%
EPS 2.29 3.29 3.31 1.32 2.43 0.41 0.30 286.24%
DPS 0.00 0.00 0.00 3.65 0.00 0.00 0.00 -
NAPS 1.23 1.24 1.21 1.00 1.21 1.33 1.33 -5.06%
Adjusted Per Share Value based on latest NOSH - 103,412
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 20.22 19.48 21.72 16.05 19.14 5.63 5.49 137.92%
EPS 0.55 0.78 0.79 0.32 0.58 0.06 0.04 471.20%
DPS 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
NAPS 0.2943 0.2957 0.2888 0.2383 0.2892 0.1869 0.19 33.76%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.97 1.07 0.78 0.76 0.81 0.79 0.80 -
P/RPS 1.15 1.31 0.86 1.13 1.01 1.97 2.08 -32.56%
P/EPS 42.36 32.52 23.56 57.49 33.33 192.68 266.67 -70.57%
EY 2.36 3.07 4.24 1.74 3.00 0.52 0.38 236.74%
DY 0.00 0.00 0.00 4.80 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 0.64 0.76 0.67 0.59 0.60 20.06%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 31/12/07 28/09/07 29/06/07 15/03/07 15/12/06 13/09/06 -
Price 0.91 1.00 0.78 0.80 0.88 0.85 0.80 -
P/RPS 1.08 1.22 0.86 1.19 1.10 2.12 2.08 -35.32%
P/EPS 39.74 30.40 23.56 60.52 36.21 207.32 266.67 -71.79%
EY 2.52 3.29 4.24 1.65 2.76 0.48 0.38 251.76%
DY 0.00 0.00 0.00 4.56 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.64 0.80 0.73 0.64 0.60 14.96%

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