[MAGNI] QoQ TTM Result on 31-Jul-2007 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 74.99%
YoY- 638.05%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 339,658 336,210 331,528 271,445 200,980 154,101 93,463 136.56%
PBT 13,037 14,159 14,317 10,151 5,853 4,487 1,153 404.51%
Tax -2,881 -3,587 -3,602 -2,589 -1,533 -1,183 -333 321.99%
NP 10,156 10,572 10,715 7,562 4,320 3,304 820 436.13%
-
NP to SH 10,159 10,578 10,720 7,565 4,323 3,304 820 436.23%
-
Tax Rate 22.10% 25.33% 25.16% 25.50% 26.19% 26.37% 28.88% -
Total Cost 329,502 325,638 320,813 263,883 196,660 150,797 92,643 133.18%
-
Net Worth 127,773 127,726 128,334 125,313 103,412 125,481 81,097 35.43%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 4,575 3,774 3,774 3,774 3,774 1,224 1,224 141.03%
Div Payout % 45.04% 35.68% 35.21% 49.90% 87.31% 37.06% 149.34% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 127,773 127,726 128,334 125,313 103,412 125,481 81,097 35.43%
NOSH 103,043 103,842 103,495 103,564 103,412 103,703 60,975 41.92%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 2.99% 3.14% 3.23% 2.79% 2.15% 2.14% 0.88% -
ROE 7.95% 8.28% 8.35% 6.04% 4.18% 2.63% 1.01% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 329.63 323.77 320.33 262.10 194.35 148.60 153.28 66.68%
EPS 9.86 10.19 10.36 7.30 4.18 3.19 1.34 278.77%
DPS 4.44 3.65 3.65 3.64 3.65 1.18 2.00 70.26%
NAPS 1.24 1.23 1.24 1.21 1.00 1.21 1.33 -4.56%
Adjusted Per Share Value based on latest NOSH - 103,564
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 78.39 77.60 76.52 62.65 46.39 35.57 21.57 136.56%
EPS 2.34 2.44 2.47 1.75 1.00 0.76 0.19 434.12%
DPS 1.06 0.87 0.87 0.87 0.87 0.28 0.28 143.09%
NAPS 0.2949 0.2948 0.2962 0.2892 0.2387 0.2896 0.1872 35.42%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.98 0.97 1.07 0.78 0.76 0.81 0.79 -
P/RPS 0.30 0.30 0.33 0.30 0.39 0.55 0.52 -30.72%
P/EPS 9.94 9.52 10.33 10.68 18.18 25.42 58.74 -69.43%
EY 10.06 10.50 9.68 9.36 5.50 3.93 1.70 227.51%
DY 4.53 3.76 3.41 4.67 4.80 1.46 2.53 47.50%
P/NAPS 0.79 0.79 0.86 0.64 0.76 0.67 0.59 21.50%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 28/03/08 31/12/07 28/09/07 29/06/07 15/03/07 15/12/06 -
Price 0.89 0.91 1.00 0.78 0.80 0.88 0.85 -
P/RPS 0.27 0.28 0.31 0.30 0.41 0.59 0.55 -37.79%
P/EPS 9.03 8.93 9.65 10.68 19.14 27.62 63.21 -72.70%
EY 11.08 11.19 10.36 9.36 5.23 3.62 1.58 266.80%
DY 4.99 4.01 3.65 4.67 4.56 1.34 2.35 65.28%
P/NAPS 0.72 0.74 0.81 0.64 0.80 0.73 0.64 8.17%

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