[MAGNI] QoQ TTM Result on 31-Jan-2002 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
26-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- 11.7%
YoY- 15.9%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 83,349 84,589 85,678 89,978 93,444 97,477 99,511 -11.11%
PBT 10,057 10,391 10,404 9,570 9,014 9,383 9,735 2.18%
Tax -2,053 -2,250 -2,327 -1,725 -1,991 -2,050 -2,165 -3.46%
NP 8,004 8,141 8,077 7,845 7,023 7,333 7,570 3.77%
-
NP to SH 8,004 8,141 8,077 7,845 7,023 7,333 7,570 3.77%
-
Tax Rate 20.41% 21.65% 22.37% 18.03% 22.09% 21.85% 22.24% -
Total Cost 75,345 76,448 77,601 82,133 86,421 90,144 91,941 -12.39%
-
Net Worth 81,777 40,893 40,847 79,095 76,568 74,534 72,410 8.42%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - - 2,815 2,815 2,815 2,815 -
Div Payout % - - - 35.90% 40.10% 38.40% 37.20% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 81,777 40,893 40,847 79,095 76,568 74,534 72,410 8.42%
NOSH 40,888 40,893 40,847 40,770 40,512 40,288 40,228 1.08%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 9.60% 9.62% 9.43% 8.72% 7.52% 7.52% 7.61% -
ROE 9.79% 19.91% 19.77% 9.92% 9.17% 9.84% 10.45% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 203.84 206.85 209.75 220.69 230.66 241.95 247.37 -12.07%
EPS 19.58 19.91 19.77 19.24 17.34 18.20 18.82 2.66%
DPS 0.00 0.00 0.00 7.00 7.00 7.00 7.00 -
NAPS 2.00 1.00 1.00 1.94 1.89 1.85 1.80 7.25%
Adjusted Per Share Value based on latest NOSH - 40,770
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 19.21 19.49 19.74 20.73 21.53 22.46 22.93 -11.10%
EPS 1.84 1.88 1.86 1.81 1.62 1.69 1.74 3.78%
DPS 0.00 0.00 0.00 0.65 0.65 0.65 0.65 -
NAPS 0.1884 0.0942 0.0941 0.1823 0.1764 0.1718 0.1669 8.38%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 -
Price 1.75 1.76 1.97 2.18 2.59 1.48 1.16 -
P/RPS 0.86 0.85 0.94 0.99 1.12 0.61 0.47 49.43%
P/EPS 8.94 8.84 9.96 11.33 14.94 8.13 6.16 28.09%
EY 11.19 11.31 10.04 8.83 6.69 12.30 16.22 -21.87%
DY 0.00 0.00 0.00 3.21 2.70 4.73 6.03 -
P/NAPS 0.88 1.76 1.97 1.12 1.37 0.80 0.64 23.58%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 30/12/02 30/09/02 28/06/02 26/03/02 06/12/01 03/09/01 29/06/01 -
Price 1.71 1.58 1.76 2.00 2.70 2.64 1.12 -
P/RPS 0.84 0.76 0.84 0.91 1.17 1.09 0.45 51.43%
P/EPS 8.74 7.94 8.90 10.39 15.57 14.50 5.95 29.12%
EY 11.45 12.60 11.23 9.62 6.42 6.89 16.80 -22.50%
DY 0.00 0.00 0.00 3.50 2.59 2.65 6.25 -
P/NAPS 0.86 1.58 1.76 1.03 1.43 1.43 0.62 24.30%

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