[MAGNI] QoQ TTM Result on 31-Jan-2004 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -16.88%
YoY- -52.49%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 95,207 93,584 90,608 83,637 83,700 83,834 85,374 7.50%
PBT 1,988 2,869 3,629 5,357 6,397 7,333 8,529 -61.95%
Tax -454 -699 -986 -1,930 -2,274 -2,422 -2,571 -68.35%
NP 1,534 2,170 2,643 3,427 4,123 4,911 5,958 -59.36%
-
NP to SH 1,534 2,170 2,643 3,427 4,123 4,911 5,958 -59.36%
-
Tax Rate 22.84% 24.36% 27.17% 36.03% 35.55% 33.03% 30.14% -
Total Cost 93,673 91,414 87,965 80,210 79,577 78,923 79,416 11.58%
-
Net Worth 81,364 81,248 82,971 81,400 83,667 85,459 81,488 -0.10%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div 5,346 5,346 5,346 3,083 - - - -
Div Payout % 348.51% 246.37% 202.28% 89.97% - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 81,364 81,248 82,971 81,400 83,667 85,459 81,488 -0.10%
NOSH 61,176 61,551 62,857 61,666 61,520 61,481 59,480 1.88%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 1.61% 2.32% 2.92% 4.10% 4.93% 5.86% 6.98% -
ROE 1.89% 2.67% 3.19% 4.21% 4.93% 5.75% 7.31% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 155.63 152.04 144.15 135.63 136.05 136.36 143.53 5.51%
EPS 2.51 3.53 4.20 5.56 6.70 7.99 10.02 -60.09%
DPS 8.74 8.69 8.51 5.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.32 1.32 1.36 1.39 1.37 -1.94%
Adjusted Per Share Value based on latest NOSH - 61,666
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 21.97 21.60 20.91 19.30 19.32 19.35 19.70 7.50%
EPS 0.35 0.50 0.61 0.79 0.95 1.13 1.38 -59.76%
DPS 1.23 1.23 1.23 0.71 0.00 0.00 0.00 -
NAPS 0.1878 0.1875 0.1915 0.1879 0.1931 0.1972 0.1881 -0.10%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.23 1.18 1.48 1.40 1.43 1.35 1.10 -
P/RPS 0.79 0.78 1.03 1.03 1.05 0.99 0.77 1.71%
P/EPS 49.05 33.47 35.20 25.19 21.34 16.90 10.98 170.01%
EY 2.04 2.99 2.84 3.97 4.69 5.92 9.11 -62.95%
DY 7.10 7.36 5.75 3.57 0.00 0.00 0.00 -
P/NAPS 0.92 0.89 1.12 1.06 1.05 0.97 0.80 9.71%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 20/12/04 15/09/04 30/06/04 15/03/04 30/12/03 18/09/03 30/06/03 -
Price 1.19 1.24 1.20 1.82 1.40 1.24 1.15 -
P/RPS 0.76 0.82 0.83 1.34 1.03 0.91 0.80 -3.34%
P/EPS 47.46 35.17 28.54 32.75 20.89 15.52 11.48 156.48%
EY 2.11 2.84 3.50 3.05 4.79 6.44 8.71 -60.97%
DY 7.34 7.00 7.09 2.75 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 0.91 1.38 1.03 0.89 0.84 3.91%

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