[MAGNI] QoQ Quarter Result on 31-Jul-2009 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 63.83%
YoY- 12.46%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 78,696 96,758 88,220 113,043 85,093 105,157 96,947 -13.01%
PBT 4,148 7,143 5,781 4,726 2,652 3,681 5,150 -13.46%
Tax -634 -1,792 -1,614 -1,262 -537 -1,066 -1,420 -41.66%
NP 3,514 5,351 4,167 3,464 2,115 2,615 3,730 -3.90%
-
NP to SH 3,512 5,351 4,168 3,465 2,115 2,616 3,732 -3.98%
-
Tax Rate 15.28% 25.09% 27.92% 26.70% 20.25% 28.96% 27.57% -
Total Cost 75,182 91,407 84,053 109,579 82,978 102,542 93,217 -13.38%
-
Net Worth 147,110 142,831 137,896 138,600 103,517 133,384 135,803 5.49%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 7,769 - - - 5,175 - - -
Div Payout % 221.24% - - - 244.72% - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 147,110 142,831 137,896 138,600 103,517 133,384 135,803 5.49%
NOSH 103,598 103,500 103,681 103,432 103,517 103,399 103,666 -0.04%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 4.47% 5.53% 4.72% 3.06% 2.49% 2.49% 3.85% -
ROE 2.39% 3.75% 3.02% 2.50% 2.04% 1.96% 2.75% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 75.96 93.49 85.09 109.29 82.20 101.70 93.52 -12.97%
EPS 3.39 5.17 4.02 3.35 2.04 2.53 3.60 -3.93%
DPS 7.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.42 1.38 1.33 1.34 1.00 1.29 1.31 5.53%
Adjusted Per Share Value based on latest NOSH - 103,432
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 18.16 22.33 20.36 26.09 19.64 24.27 22.37 -13.01%
EPS 0.81 1.23 0.96 0.80 0.49 0.60 0.86 -3.92%
DPS 1.79 0.00 0.00 0.00 1.19 0.00 0.00 -
NAPS 0.3395 0.3296 0.3183 0.3199 0.2389 0.3078 0.3134 5.49%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.20 0.95 0.98 0.84 0.81 0.86 0.82 -
P/RPS 1.58 1.02 1.15 0.77 0.99 0.85 0.88 47.88%
P/EPS 35.40 18.38 24.38 25.07 39.65 33.99 22.78 34.27%
EY 2.83 5.44 4.10 3.99 2.52 2.94 4.39 -25.43%
DY 6.25 0.00 0.00 0.00 6.17 0.00 0.00 -
P/NAPS 0.85 0.69 0.74 0.63 0.81 0.67 0.63 22.16%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 30/03/10 30/12/09 28/09/09 30/06/09 27/03/09 30/12/08 -
Price 1.17 1.00 0.94 0.90 0.86 0.75 0.79 -
P/RPS 1.54 1.07 1.10 0.82 1.05 0.74 0.84 49.96%
P/EPS 34.51 19.34 23.38 26.87 42.09 29.64 21.94 35.36%
EY 2.90 5.17 4.28 3.72 2.38 3.37 4.56 -26.10%
DY 6.41 0.00 0.00 0.00 5.81 0.00 0.00 -
P/NAPS 0.82 0.72 0.71 0.67 0.86 0.58 0.60 23.22%

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