[MAGNI] QoQ Quarter Result on 31-Jul-2007 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 150.77%
YoY- 1743.01%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 73,109 87,749 84,528 94,272 69,661 83,067 24,445 107.71%
PBT 593 3,321 4,513 4,610 1,715 3,479 347 42.98%
Tax 355 -944 -1,110 -1,182 -351 -959 -97 -
NP 948 2,377 3,403 3,428 1,364 2,520 250 143.36%
-
NP to SH 948 2,378 3,405 3,428 1,367 2,520 250 143.36%
-
Tax Rate -59.87% 28.43% 24.60% 25.64% 20.47% 27.57% 27.95% -
Total Cost 72,161 85,372 81,125 90,844 68,297 80,547 24,195 107.33%
-
Net Worth 127,773 127,726 128,334 125,313 103,412 125,481 81,097 35.43%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 4,575 - - - 3,774 - - -
Div Payout % 482.61% - - - 276.12% - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 127,773 127,726 128,334 125,313 103,412 125,481 81,097 35.43%
NOSH 103,043 103,842 103,495 103,564 103,412 103,703 60,975 41.92%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 1.30% 2.71% 4.03% 3.64% 1.96% 3.03% 1.02% -
ROE 0.74% 1.86% 2.65% 2.74% 1.32% 2.01% 0.31% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 70.95 84.50 81.67 91.03 67.36 80.10 40.09 46.36%
EPS 0.92 2.29 3.29 3.31 1.32 2.43 0.41 71.48%
DPS 4.44 0.00 0.00 0.00 3.65 0.00 0.00 -
NAPS 1.24 1.23 1.24 1.21 1.00 1.21 1.33 -4.56%
Adjusted Per Share Value based on latest NOSH - 103,564
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 16.87 20.25 19.51 21.76 16.08 19.17 5.64 107.73%
EPS 0.22 0.55 0.79 0.79 0.32 0.58 0.06 137.97%
DPS 1.06 0.00 0.00 0.00 0.87 0.00 0.00 -
NAPS 0.2949 0.2948 0.2962 0.2892 0.2387 0.2896 0.1872 35.42%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.98 0.97 1.07 0.78 0.76 0.81 0.79 -
P/RPS 1.38 1.15 1.31 0.86 1.13 1.01 1.97 -21.14%
P/EPS 106.52 42.36 32.52 23.56 57.49 33.33 192.68 -32.66%
EY 0.94 2.36 3.07 4.24 1.74 3.00 0.52 48.44%
DY 4.53 0.00 0.00 0.00 4.80 0.00 0.00 -
P/NAPS 0.79 0.79 0.86 0.64 0.76 0.67 0.59 21.50%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 28/03/08 31/12/07 28/09/07 29/06/07 15/03/07 15/12/06 -
Price 0.89 0.91 1.00 0.78 0.80 0.88 0.85 -
P/RPS 1.25 1.08 1.22 0.86 1.19 1.10 2.12 -29.70%
P/EPS 96.74 39.74 30.40 23.56 60.52 36.21 207.32 -39.86%
EY 1.03 2.52 3.29 4.24 1.65 2.76 0.48 66.44%
DY 4.99 0.00 0.00 0.00 4.56 0.00 0.00 -
P/NAPS 0.72 0.74 0.81 0.64 0.80 0.73 0.64 8.17%

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