[MAGNI] QoQ Quarter Result on 31-Jul-2006 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
13-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -46.55%
YoY- -43.47%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 69,661 83,067 24,445 23,807 22,782 22,429 24,818 99.35%
PBT 1,715 3,479 347 312 349 145 490 131.05%
Tax -351 -959 -97 -126 -1 -109 -35 367.01%
NP 1,364 2,520 250 186 348 36 455 108.32%
-
NP to SH 1,367 2,520 250 186 348 36 455 108.63%
-
Tax Rate 20.47% 27.57% 27.95% 40.38% 0.29% 75.17% 7.14% -
Total Cost 68,297 80,547 24,195 23,621 22,434 22,393 24,363 99.18%
-
Net Worth 103,412 125,481 81,097 82,459 81,433 79,200 78,087 20.65%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 3,774 - - - 1,224 - - -
Div Payout % 276.12% - - - 351.89% - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 103,412 125,481 81,097 82,459 81,433 79,200 78,087 20.65%
NOSH 103,412 103,703 60,975 61,999 61,228 60,000 61,486 41.56%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 1.96% 3.03% 1.02% 0.78% 1.53% 0.16% 1.83% -
ROE 1.32% 2.01% 0.31% 0.23% 0.43% 0.05% 0.58% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 67.36 80.10 40.09 38.40 37.21 37.38 40.36 40.83%
EPS 1.32 2.43 0.41 0.30 0.57 0.06 0.74 47.23%
DPS 3.65 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 1.21 1.33 1.33 1.33 1.32 1.27 -14.76%
Adjusted Per Share Value based on latest NOSH - 61,999
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 16.05 19.14 5.63 5.49 5.25 5.17 5.72 99.31%
EPS 0.32 0.58 0.06 0.04 0.08 0.01 0.10 117.61%
DPS 0.87 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.2383 0.2892 0.1869 0.19 0.1877 0.1825 0.1799 20.67%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.76 0.81 0.79 0.80 0.86 0.83 0.93 -
P/RPS 1.13 1.01 1.97 2.08 2.31 2.22 2.30 -37.81%
P/EPS 57.49 33.33 192.68 266.67 151.31 1,383.33 125.68 -40.71%
EY 1.74 3.00 0.52 0.38 0.66 0.07 0.80 68.10%
DY 4.80 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 0.76 0.67 0.59 0.60 0.65 0.63 0.73 2.72%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 15/03/07 15/12/06 13/09/06 03/07/06 29/03/06 28/12/05 -
Price 0.80 0.88 0.85 0.80 0.83 0.89 0.79 -
P/RPS 1.19 1.10 2.12 2.08 2.23 2.38 1.96 -28.36%
P/EPS 60.52 36.21 207.32 266.67 146.03 1,483.33 106.76 -31.57%
EY 1.65 2.76 0.48 0.38 0.68 0.07 0.94 45.66%
DY 4.56 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 0.80 0.73 0.64 0.60 0.62 0.67 0.62 18.57%

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