[MAGNI] QoQ TTM Result on 31-Jul-2006 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
13-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -12.24%
YoY- 16.48%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 200,980 154,101 93,463 93,836 93,058 94,259 94,330 65.80%
PBT 5,853 4,487 1,153 1,296 1,282 1,225 1,184 191.04%
Tax -1,533 -1,183 -333 -271 -114 -277 -265 223.29%
NP 4,320 3,304 820 1,025 1,168 948 919 181.41%
-
NP to SH 4,323 3,304 820 1,025 1,168 948 919 181.54%
-
Tax Rate 26.19% 26.37% 28.88% 20.91% 8.89% 22.61% 22.38% -
Total Cost 196,660 150,797 92,643 92,811 91,890 93,311 93,411 64.48%
-
Net Worth 103,412 125,481 81,097 82,459 81,433 79,200 61,486 41.56%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 3,774 1,224 1,224 1,224 1,224 2,206 2,206 43.18%
Div Payout % 87.31% 37.06% 149.34% 119.47% 104.84% 232.80% 240.15% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 103,412 125,481 81,097 82,459 81,433 79,200 61,486 41.56%
NOSH 103,412 103,703 60,975 61,999 61,228 60,000 61,486 41.56%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 2.15% 2.14% 0.88% 1.09% 1.26% 1.01% 0.97% -
ROE 4.18% 2.63% 1.01% 1.24% 1.43% 1.20% 1.49% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 194.35 148.60 153.28 151.35 151.99 157.10 153.42 17.12%
EPS 4.18 3.19 1.34 1.65 1.91 1.58 1.49 99.28%
DPS 3.65 1.18 2.00 1.98 2.00 3.68 3.59 1.11%
NAPS 1.00 1.21 1.33 1.33 1.33 1.32 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 61,999
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 46.31 35.51 21.54 21.62 21.44 21.72 21.74 65.78%
EPS 1.00 0.76 0.19 0.24 0.27 0.22 0.21 183.85%
DPS 0.87 0.28 0.28 0.28 0.28 0.51 0.51 42.90%
NAPS 0.2383 0.2892 0.1869 0.19 0.1877 0.1825 0.1417 41.55%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.76 0.81 0.79 0.80 0.86 0.83 0.93 -
P/RPS 0.39 0.55 0.52 0.53 0.57 0.53 0.61 -25.84%
P/EPS 18.18 25.42 58.74 48.39 45.08 52.53 62.22 -56.06%
EY 5.50 3.93 1.70 2.07 2.22 1.90 1.61 127.33%
DY 4.80 1.46 2.53 2.47 2.33 4.43 3.86 15.68%
P/NAPS 0.76 0.67 0.59 0.60 0.65 0.63 0.93 -12.62%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 15/03/07 15/12/06 13/09/06 03/07/06 29/03/06 28/12/05 -
Price 0.80 0.88 0.85 0.80 0.83 0.89 0.79 -
P/RPS 0.41 0.59 0.55 0.53 0.55 0.57 0.51 -13.57%
P/EPS 19.14 27.62 63.21 48.39 43.51 56.33 52.86 -49.29%
EY 5.23 3.62 1.58 2.07 2.30 1.78 1.89 97.47%
DY 4.56 1.34 2.35 2.47 2.41 4.13 4.54 0.29%
P/NAPS 0.80 0.73 0.64 0.60 0.62 0.67 0.79 0.84%

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