[MAGNI] QoQ Quarter Result on 31-Jul-2012 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
25-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 29.8%
YoY- 13.2%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 136,687 162,193 135,129 131,808 117,580 133,923 140,906 -2.00%
PBT 9,940 13,165 13,728 11,180 8,647 10,500 11,862 -11.12%
Tax -2,625 -3,307 -3,451 -2,798 -2,190 -2,571 -3,014 -8.80%
NP 7,315 9,858 10,277 8,382 6,457 7,929 8,848 -11.92%
-
NP to SH 7,314 9,858 10,276 8,381 6,457 7,929 8,848 -11.93%
-
Tax Rate 26.41% 25.12% 25.14% 25.03% 25.33% 24.49% 25.41% -
Total Cost 129,372 152,335 124,852 123,426 111,123 125,994 132,058 -1.36%
-
Net Worth 207,159 204,968 195,319 194,074 186,656 180,056 171,321 13.51%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 8,676 5,422 - - 6,511 - - -
Div Payout % 118.63% 55.01% - - 100.84% - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 207,159 204,968 195,319 194,074 186,656 180,056 171,321 13.51%
NOSH 108,460 108,448 108,511 108,421 108,521 108,467 108,431 0.01%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 5.35% 6.08% 7.61% 6.36% 5.49% 5.92% 6.28% -
ROE 3.53% 4.81% 5.26% 4.32% 3.46% 4.40% 5.16% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 126.02 149.56 124.53 121.57 108.35 123.47 129.95 -2.02%
EPS 6.74 9.09 9.47 7.73 5.95 7.31 8.16 -11.97%
DPS 8.00 5.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.91 1.89 1.80 1.79 1.72 1.66 1.58 13.49%
Adjusted Per Share Value based on latest NOSH - 108,421
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 31.55 37.43 31.19 30.42 27.14 30.91 32.52 -2.00%
EPS 1.69 2.28 2.37 1.93 1.49 1.83 2.04 -11.80%
DPS 2.00 1.25 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.4781 0.4731 0.4508 0.4479 0.4308 0.4156 0.3954 13.51%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.68 1.45 1.49 1.45 1.31 1.26 1.29 -
P/RPS 1.33 0.97 1.20 1.19 1.21 1.02 0.99 21.77%
P/EPS 24.91 15.95 15.73 18.76 22.02 17.24 15.81 35.44%
EY 4.01 6.27 6.36 5.33 4.54 5.80 6.33 -26.25%
DY 4.76 3.45 0.00 0.00 4.58 0.00 0.00 -
P/NAPS 0.88 0.77 0.83 0.81 0.76 0.76 0.82 4.82%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 26/06/13 12/03/13 17/12/12 25/09/12 28/06/12 21/03/12 15/12/11 -
Price 1.95 1.46 1.45 1.62 1.47 1.22 1.23 -
P/RPS 1.55 0.98 1.16 1.33 1.36 0.99 0.95 38.63%
P/EPS 28.92 16.06 15.31 20.96 24.71 16.69 15.07 54.48%
EY 3.46 6.23 6.53 4.77 4.05 5.99 6.63 -35.20%
DY 4.10 3.42 0.00 0.00 4.08 0.00 0.00 -
P/NAPS 1.02 0.77 0.81 0.91 0.85 0.73 0.78 19.60%

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