[MAGNI] QoQ TTM Result on 31-Jul-2003 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -17.57%
YoY- -39.68%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 90,608 83,637 83,700 83,834 85,374 84,247 83,349 5.73%
PBT 3,629 5,357 6,397 7,333 8,529 9,527 10,057 -49.34%
Tax -986 -1,930 -2,274 -2,422 -2,571 -2,314 -2,053 -38.69%
NP 2,643 3,427 4,123 4,911 5,958 7,213 8,004 -52.25%
-
NP to SH 2,643 3,427 4,123 4,911 5,958 7,213 8,004 -52.25%
-
Tax Rate 27.17% 36.03% 35.55% 33.03% 30.14% 24.29% 20.41% -
Total Cost 87,965 80,210 79,577 78,923 79,416 77,034 75,345 10.88%
-
Net Worth 82,971 81,400 83,667 85,459 81,488 83,425 81,777 0.97%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 5,346 3,083 - - - - - -
Div Payout % 202.28% 89.97% - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 82,971 81,400 83,667 85,459 81,488 83,425 81,777 0.97%
NOSH 62,857 61,666 61,520 61,481 59,480 61,342 40,888 33.23%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 2.92% 4.10% 4.93% 5.86% 6.98% 8.56% 9.60% -
ROE 3.19% 4.21% 4.93% 5.75% 7.31% 8.65% 9.79% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 144.15 135.63 136.05 136.36 143.53 137.34 203.84 -20.64%
EPS 4.20 5.56 6.70 7.99 10.02 11.76 19.58 -64.19%
DPS 8.51 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.36 1.39 1.37 1.36 2.00 -24.21%
Adjusted Per Share Value based on latest NOSH - 61,481
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 20.91 19.30 19.32 19.35 19.70 19.44 19.24 5.71%
EPS 0.61 0.79 0.95 1.13 1.38 1.66 1.85 -52.30%
DPS 1.23 0.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1915 0.1879 0.1931 0.1972 0.1881 0.1925 0.1887 0.98%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.48 1.40 1.43 1.35 1.10 1.14 1.75 -
P/RPS 1.03 1.03 1.05 0.99 0.77 0.83 0.86 12.79%
P/EPS 35.20 25.19 21.34 16.90 10.98 9.70 8.94 149.55%
EY 2.84 3.97 4.69 5.92 9.11 10.31 11.19 -59.94%
DY 5.75 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.06 1.05 0.97 0.80 0.84 0.88 17.45%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/06/04 15/03/04 30/12/03 18/09/03 30/06/03 14/04/03 30/12/02 -
Price 1.20 1.82 1.40 1.24 1.15 1.03 1.71 -
P/RPS 0.83 1.34 1.03 0.91 0.80 0.75 0.84 -0.79%
P/EPS 28.54 32.75 20.89 15.52 11.48 8.76 8.74 120.26%
EY 3.50 3.05 4.79 6.44 8.71 11.42 11.45 -54.65%
DY 7.09 2.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.38 1.03 0.89 0.84 0.76 0.86 3.84%

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