[MAGNI] QoQ Quarter Result on 31-Jul-2010 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 46.75%
YoY- 48.74%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 96,342 115,692 115,336 116,287 78,696 96,758 88,220 6.06%
PBT 2,476 5,954 7,953 6,876 4,148 7,143 5,781 -43.26%
Tax -813 -1,458 -2,006 -1,722 -634 -1,792 -1,614 -36.77%
NP 1,663 4,496 5,947 5,154 3,514 5,351 4,167 -45.88%
-
NP to SH 1,662 4,495 5,947 5,154 3,512 5,351 4,168 -45.91%
-
Tax Rate 32.84% 24.49% 25.22% 25.04% 15.28% 25.09% 27.92% -
Total Cost 94,679 111,196 109,389 111,133 75,182 91,407 84,053 8.28%
-
Net Worth 157,889 155,357 150,229 152,136 147,110 142,831 137,896 9.47%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 6,232 - - - 7,769 - - -
Div Payout % 375.00% - - - 221.24% - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 157,889 155,357 150,229 152,136 147,110 142,831 137,896 9.47%
NOSH 103,874 103,571 103,606 103,493 103,598 103,500 103,681 0.12%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 1.73% 3.89% 5.16% 4.43% 4.47% 5.53% 4.72% -
ROE 1.05% 2.89% 3.96% 3.39% 2.39% 3.75% 3.02% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 92.75 111.70 111.32 112.36 75.96 93.49 85.09 5.93%
EPS 1.60 4.34 5.74 4.98 3.39 5.17 4.02 -45.98%
DPS 6.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.52 1.50 1.45 1.47 1.42 1.38 1.33 9.33%
Adjusted Per Share Value based on latest NOSH - 103,493
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 22.20 26.66 26.58 26.80 18.13 22.30 20.33 6.05%
EPS 0.38 1.04 1.37 1.19 0.81 1.23 0.96 -46.18%
DPS 1.44 0.00 0.00 0.00 1.79 0.00 0.00 -
NAPS 0.3638 0.358 0.3462 0.3506 0.339 0.3291 0.3178 9.45%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.33 1.13 1.29 1.09 1.20 0.95 0.98 -
P/RPS 1.43 1.01 1.16 0.97 1.58 1.02 1.15 15.68%
P/EPS 83.13 26.04 22.47 21.89 35.40 18.38 24.38 127.05%
EY 1.20 3.84 4.45 4.57 2.83 5.44 4.10 -56.01%
DY 4.51 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.88 0.75 0.89 0.74 0.85 0.69 0.74 12.28%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 30/06/11 30/03/11 30/12/10 28/09/10 30/06/10 30/03/10 30/12/09 -
Price 1.39 1.10 1.12 1.08 1.17 1.00 0.94 -
P/RPS 1.50 0.98 1.01 0.96 1.54 1.07 1.10 23.03%
P/EPS 86.88 25.35 19.51 21.69 34.51 19.34 23.38 140.48%
EY 1.15 3.95 5.13 4.61 2.90 5.17 4.28 -58.46%
DY 4.32 0.00 0.00 0.00 6.41 0.00 0.00 -
P/NAPS 0.91 0.73 0.77 0.73 0.82 0.72 0.71 18.04%

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