[MAGNI] QoQ TTM Result on 31-Oct-2000 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
06-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2001
Quarter
31-Oct-2000 [#2]
Profit Trend
QoQ- 48.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 97,477 99,511 97,204 97,132 69,513 44,408 22,694 164.47%
PBT 9,383 9,735 9,501 9,642 6,583 3,763 1,955 184.80%
Tax -2,050 -2,165 -2,732 -2,613 -1,841 -1,071 -401 197.05%
NP 7,333 7,570 6,769 7,029 4,742 2,692 1,554 181.59%
-
NP to SH 7,333 7,570 6,769 7,029 4,742 2,692 1,554 181.59%
-
Tax Rate 21.85% 22.24% 28.75% 27.10% 27.97% 28.46% 20.51% -
Total Cost 90,144 91,941 90,435 90,103 64,771 41,716 21,140 163.19%
-
Net Worth 74,534 72,410 72,560 71,267 69,273 67,154 56,019 20.99%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div 2,815 2,815 2,412 2,412 2,412 2,412 - -
Div Payout % 38.40% 37.20% 35.64% 34.33% 50.88% 89.63% - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 74,534 72,410 72,560 71,267 69,273 67,154 56,019 20.99%
NOSH 40,288 40,228 40,311 40,264 40,275 40,212 31,649 17.47%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 7.52% 7.61% 6.96% 7.24% 6.82% 6.06% 6.85% -
ROE 9.84% 10.45% 9.33% 9.86% 6.85% 4.01% 2.77% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 241.95 247.37 241.13 241.24 172.60 110.43 71.70 125.14%
EPS 18.20 18.82 16.79 17.46 11.77 6.69 4.91 139.70%
DPS 7.00 7.00 6.00 5.99 5.99 6.00 0.00 -
NAPS 1.85 1.80 1.80 1.77 1.72 1.67 1.77 2.99%
Adjusted Per Share Value based on latest NOSH - 40,264
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 22.46 22.93 22.40 22.38 16.02 10.23 5.23 164.43%
EPS 1.69 1.74 1.56 1.62 1.09 0.62 0.36 180.62%
DPS 0.65 0.65 0.56 0.56 0.56 0.56 0.00 -
NAPS 0.1718 0.1669 0.1672 0.1642 0.1596 0.1548 0.1291 21.00%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 - -
Price 1.48 1.16 1.30 1.57 2.30 3.20 0.00 -
P/RPS 0.61 0.47 0.54 0.65 1.33 2.90 0.00 -
P/EPS 8.13 6.16 7.74 8.99 19.53 47.80 0.00 -
EY 12.30 16.22 12.92 11.12 5.12 2.09 0.00 -
DY 4.73 6.03 4.62 3.82 2.60 1.87 0.00 -
P/NAPS 0.80 0.64 0.72 0.89 1.34 1.92 0.00 -
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 03/09/01 29/06/01 07/03/01 06/12/00 - - - -
Price 2.64 1.12 1.28 1.58 0.00 0.00 0.00 -
P/RPS 1.09 0.45 0.53 0.65 0.00 0.00 0.00 -
P/EPS 14.50 5.95 7.62 9.05 0.00 0.00 0.00 -
EY 6.89 16.80 13.12 11.05 0.00 0.00 0.00 -
DY 2.65 6.25 4.69 3.79 0.00 0.00 0.00 -
P/NAPS 1.43 0.62 0.71 0.89 0.00 0.00 0.00 -

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