[MAGNI] QoQ TTM Result on 30-Apr-2001 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
29-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2001
Quarter
30-Apr-2001 [#4]
Profit Trend
QoQ- 11.83%
YoY- 181.2%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 89,978 93,444 97,477 99,511 97,204 97,132 69,513 18.71%
PBT 9,570 9,014 9,383 9,735 9,501 9,642 6,583 28.24%
Tax -1,725 -1,991 -2,050 -2,165 -2,732 -2,613 -1,841 -4.23%
NP 7,845 7,023 7,333 7,570 6,769 7,029 4,742 39.75%
-
NP to SH 7,845 7,023 7,333 7,570 6,769 7,029 4,742 39.75%
-
Tax Rate 18.03% 22.09% 21.85% 22.24% 28.75% 27.10% 27.97% -
Total Cost 82,133 86,421 90,144 91,941 90,435 90,103 64,771 17.10%
-
Net Worth 79,095 76,568 74,534 72,410 72,560 71,267 69,273 9.21%
Dividend
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div 2,815 2,815 2,815 2,815 2,412 2,412 2,412 10.81%
Div Payout % 35.90% 40.10% 38.40% 37.20% 35.64% 34.33% 50.88% -
Equity
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 79,095 76,568 74,534 72,410 72,560 71,267 69,273 9.21%
NOSH 40,770 40,512 40,288 40,228 40,311 40,264 40,275 0.81%
Ratio Analysis
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 8.72% 7.52% 7.52% 7.61% 6.96% 7.24% 6.82% -
ROE 9.92% 9.17% 9.84% 10.45% 9.33% 9.86% 6.85% -
Per Share
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 220.69 230.66 241.95 247.37 241.13 241.24 172.60 17.75%
EPS 19.24 17.34 18.20 18.82 16.79 17.46 11.77 38.64%
DPS 7.00 7.00 7.00 7.00 6.00 5.99 5.99 10.91%
NAPS 1.94 1.89 1.85 1.80 1.80 1.77 1.72 8.33%
Adjusted Per Share Value based on latest NOSH - 40,228
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 20.73 21.53 22.46 22.93 22.40 22.38 16.02 18.69%
EPS 1.81 1.62 1.69 1.74 1.56 1.62 1.09 40.09%
DPS 0.65 0.65 0.65 0.65 0.56 0.56 0.56 10.41%
NAPS 0.1823 0.1764 0.1718 0.1669 0.1672 0.1642 0.1596 9.24%
Price Multiplier on Financial Quarter End Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 -
Price 2.18 2.59 1.48 1.16 1.30 1.57 2.30 -
P/RPS 0.99 1.12 0.61 0.47 0.54 0.65 1.33 -17.82%
P/EPS 11.33 14.94 8.13 6.16 7.74 8.99 19.53 -30.37%
EY 8.83 6.69 12.30 16.22 12.92 11.12 5.12 43.66%
DY 3.21 2.70 4.73 6.03 4.62 3.82 2.60 15.04%
P/NAPS 1.12 1.37 0.80 0.64 0.72 0.89 1.34 -11.23%
Price Multiplier on Announcement Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 26/03/02 06/12/01 03/09/01 29/06/01 07/03/01 06/12/00 - -
Price 2.00 2.70 2.64 1.12 1.28 1.58 0.00 -
P/RPS 0.91 1.17 1.09 0.45 0.53 0.65 0.00 -
P/EPS 10.39 15.57 14.50 5.95 7.62 9.05 0.00 -
EY 9.62 6.42 6.89 16.80 13.12 11.05 0.00 -
DY 3.50 2.59 2.65 6.25 4.69 3.79 0.00 -
P/NAPS 1.03 1.43 1.43 0.62 0.71 0.89 0.00 -

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