[MAGNI] QoQ Quarter Result on 31-Oct-2010 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 15.39%
YoY- 42.68%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 141,714 96,342 115,692 115,336 116,287 78,696 96,758 29.05%
PBT 9,885 2,476 5,954 7,953 6,876 4,148 7,143 24.25%
Tax -2,481 -813 -1,458 -2,006 -1,722 -634 -1,792 24.29%
NP 7,404 1,663 4,496 5,947 5,154 3,514 5,351 24.24%
-
NP to SH 7,404 1,662 4,495 5,947 5,154 3,512 5,351 24.24%
-
Tax Rate 25.10% 32.84% 24.49% 25.22% 25.04% 15.28% 25.09% -
Total Cost 134,310 94,679 111,196 109,389 111,133 75,182 91,407 29.33%
-
Net Worth 164,065 157,889 155,357 150,229 152,136 147,110 142,831 9.70%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 6,232 - - - 7,769 - -
Div Payout % - 375.00% - - - 221.24% - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 164,065 157,889 155,357 150,229 152,136 147,110 142,831 9.70%
NOSH 105,170 103,874 103,571 103,606 103,493 103,598 103,500 1.07%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 5.22% 1.73% 3.89% 5.16% 4.43% 4.47% 5.53% -
ROE 4.51% 1.05% 2.89% 3.96% 3.39% 2.39% 3.75% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 134.75 92.75 111.70 111.32 112.36 75.96 93.49 27.68%
EPS 7.04 1.60 4.34 5.74 4.98 3.39 5.17 22.92%
DPS 0.00 6.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.56 1.52 1.50 1.45 1.47 1.42 1.38 8.54%
Adjusted Per Share Value based on latest NOSH - 103,606
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 32.66 22.20 26.66 26.58 26.80 18.13 22.30 29.05%
EPS 1.71 0.38 1.04 1.37 1.19 0.81 1.23 24.63%
DPS 0.00 1.44 0.00 0.00 0.00 1.79 0.00 -
NAPS 0.3781 0.3638 0.358 0.3462 0.3506 0.339 0.3291 9.72%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.15 1.33 1.13 1.29 1.09 1.20 0.95 -
P/RPS 0.85 1.43 1.01 1.16 0.97 1.58 1.02 -11.47%
P/EPS 16.34 83.13 26.04 22.47 21.89 35.40 18.38 -7.56%
EY 6.12 1.20 3.84 4.45 4.57 2.83 5.44 8.19%
DY 0.00 4.51 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.74 0.88 0.75 0.89 0.74 0.85 0.69 4.78%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 26/09/11 30/06/11 30/03/11 30/12/10 28/09/10 30/06/10 30/03/10 -
Price 1.11 1.39 1.10 1.12 1.08 1.17 1.00 -
P/RPS 0.82 1.50 0.98 1.01 0.96 1.54 1.07 -16.29%
P/EPS 15.77 86.88 25.35 19.51 21.69 34.51 19.34 -12.75%
EY 6.34 1.15 3.95 5.13 4.61 2.90 5.17 14.61%
DY 0.00 4.32 0.00 0.00 0.00 6.41 0.00 -
P/NAPS 0.71 0.91 0.73 0.77 0.73 0.82 0.72 -0.93%

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