[MAGNI] QoQ TTM Result on 30-Apr-2008 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- -3.96%
YoY- 135.0%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 376,110 358,702 346,283 339,658 336,210 331,528 271,445 24.16%
PBT 13,677 13,317 12,680 13,037 14,159 14,317 10,151 21.87%
Tax -3,304 -3,182 -2,872 -2,881 -3,587 -3,602 -2,589 17.56%
NP 10,373 10,135 9,808 10,156 10,572 10,715 7,562 23.33%
-
NP to SH 10,377 10,139 9,812 10,159 10,578 10,720 7,565 23.33%
-
Tax Rate 24.16% 23.89% 22.65% 22.10% 25.33% 25.16% 25.50% -
Total Cost 365,737 348,567 336,475 329,502 325,638 320,813 263,883 24.18%
-
Net Worth 133,384 135,803 95,203 127,773 127,726 128,334 125,313 4.22%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 4,575 4,575 4,575 4,575 3,774 3,774 3,774 13.62%
Div Payout % 44.09% 45.12% 46.63% 45.04% 35.68% 35.21% 49.90% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 133,384 135,803 95,203 127,773 127,726 128,334 125,313 4.22%
NOSH 103,399 103,666 74,963 103,043 103,842 103,495 103,564 -0.10%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 2.76% 2.83% 2.83% 2.99% 3.14% 3.23% 2.79% -
ROE 7.78% 7.47% 10.31% 7.95% 8.28% 8.35% 6.04% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 363.75 346.01 461.94 329.63 323.77 320.33 262.10 24.29%
EPS 10.04 9.78 13.09 9.86 10.19 10.36 7.30 23.55%
DPS 4.42 4.41 6.10 4.44 3.65 3.65 3.64 13.75%
NAPS 1.29 1.31 1.27 1.24 1.23 1.24 1.21 4.34%
Adjusted Per Share Value based on latest NOSH - 103,043
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 86.67 82.66 79.80 78.27 77.48 76.40 62.55 24.16%
EPS 2.39 2.34 2.26 2.34 2.44 2.47 1.74 23.44%
DPS 1.05 1.05 1.05 1.05 0.87 0.87 0.87 13.29%
NAPS 0.3074 0.3129 0.2194 0.2944 0.2943 0.2957 0.2888 4.22%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.86 0.82 0.88 0.98 0.97 1.07 0.78 -
P/RPS 0.24 0.24 0.19 0.30 0.30 0.33 0.30 -13.76%
P/EPS 8.57 8.38 6.72 9.94 9.52 10.33 10.68 -13.59%
EY 11.67 11.93 14.87 10.06 10.50 9.68 9.36 15.76%
DY 5.15 5.38 6.94 4.53 3.76 3.41 4.67 6.70%
P/NAPS 0.67 0.63 0.69 0.79 0.79 0.86 0.64 3.08%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 27/03/09 30/12/08 23/09/08 30/06/08 28/03/08 31/12/07 28/09/07 -
Price 0.75 0.79 0.75 0.89 0.91 1.00 0.78 -
P/RPS 0.21 0.23 0.16 0.27 0.28 0.31 0.30 -21.07%
P/EPS 7.47 8.08 5.73 9.03 8.93 9.65 10.68 -21.11%
EY 13.38 12.38 17.45 11.08 11.19 10.36 9.36 26.76%
DY 5.90 5.59 8.14 4.99 4.01 3.65 4.67 16.78%
P/NAPS 0.58 0.60 0.59 0.72 0.74 0.81 0.64 -6.32%

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