[MAGNI] QoQ Quarter Result on 31-Jan-2009 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -29.9%
YoY- 10.01%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 88,220 113,043 85,093 105,157 96,947 100,897 73,109 13.30%
PBT 5,781 4,726 2,652 3,681 5,150 4,253 593 354.46%
Tax -1,614 -1,262 -537 -1,066 -1,420 -1,173 355 -
NP 4,167 3,464 2,115 2,615 3,730 3,080 948 167.61%
-
NP to SH 4,168 3,465 2,115 2,616 3,732 3,081 948 167.65%
-
Tax Rate 27.92% 26.70% 20.25% 28.96% 27.57% 27.58% -59.87% -
Total Cost 84,053 109,579 82,978 102,542 93,217 97,817 72,161 10.67%
-
Net Worth 137,896 138,600 103,517 133,384 135,803 95,203 127,773 5.19%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - 5,175 - - - 4,575 -
Div Payout % - - 244.72% - - - 482.61% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 137,896 138,600 103,517 133,384 135,803 95,203 127,773 5.19%
NOSH 103,681 103,432 103,517 103,399 103,666 74,963 103,043 0.41%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 4.72% 3.06% 2.49% 2.49% 3.85% 3.05% 1.30% -
ROE 3.02% 2.50% 2.04% 1.96% 2.75% 3.24% 0.74% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 85.09 109.29 82.20 101.70 93.52 134.59 70.95 12.84%
EPS 4.02 3.35 2.04 2.53 3.60 4.11 0.92 166.55%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.44 -
NAPS 1.33 1.34 1.00 1.29 1.31 1.27 1.24 4.76%
Adjusted Per Share Value based on latest NOSH - 103,399
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 20.36 26.09 19.64 24.27 22.37 23.29 16.87 13.31%
EPS 0.96 0.80 0.49 0.60 0.86 0.71 0.22 166.31%
DPS 0.00 0.00 1.19 0.00 0.00 0.00 1.06 -
NAPS 0.3183 0.3199 0.2389 0.3078 0.3134 0.2197 0.2949 5.20%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.98 0.84 0.81 0.86 0.82 0.88 0.98 -
P/RPS 1.15 0.77 0.99 0.85 0.88 0.65 1.38 -11.41%
P/EPS 24.38 25.07 39.65 33.99 22.78 21.41 106.52 -62.48%
EY 4.10 3.99 2.52 2.94 4.39 4.67 0.94 166.23%
DY 0.00 0.00 6.17 0.00 0.00 0.00 4.53 -
P/NAPS 0.74 0.63 0.81 0.67 0.63 0.69 0.79 -4.25%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/12/09 28/09/09 30/06/09 27/03/09 30/12/08 23/09/08 30/06/08 -
Price 0.94 0.90 0.86 0.75 0.79 0.75 0.89 -
P/RPS 1.10 0.82 1.05 0.74 0.84 0.56 1.25 -8.14%
P/EPS 23.38 26.87 42.09 29.64 21.94 18.25 96.74 -61.10%
EY 4.28 3.72 2.38 3.37 4.56 5.48 1.03 157.79%
DY 0.00 0.00 5.81 0.00 0.00 0.00 4.99 -
P/NAPS 0.71 0.67 0.86 0.58 0.60 0.59 0.72 -0.92%

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