[MAGNI] QoQ TTM Result on 31-Oct-2002 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- -1.68%
YoY- 13.97%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 83,834 85,374 84,247 83,349 84,589 85,678 89,978 -4.61%
PBT 7,333 8,529 9,527 10,057 10,391 10,404 9,570 -16.30%
Tax -2,422 -2,571 -2,314 -2,053 -2,250 -2,327 -1,725 25.46%
NP 4,911 5,958 7,213 8,004 8,141 8,077 7,845 -26.88%
-
NP to SH 4,911 5,958 7,213 8,004 8,141 8,077 7,845 -26.88%
-
Tax Rate 33.03% 30.14% 24.29% 20.41% 21.65% 22.37% 18.03% -
Total Cost 78,923 79,416 77,034 75,345 76,448 77,601 82,133 -2.62%
-
Net Worth 85,459 81,488 83,425 81,777 40,893 40,847 79,095 5.30%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - 2,815 -
Div Payout % - - - - - - 35.90% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 85,459 81,488 83,425 81,777 40,893 40,847 79,095 5.30%
NOSH 61,481 59,480 61,342 40,888 40,893 40,847 40,770 31.60%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 5.86% 6.98% 8.56% 9.60% 9.62% 9.43% 8.72% -
ROE 5.75% 7.31% 8.65% 9.79% 19.91% 19.77% 9.92% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 136.36 143.53 137.34 203.84 206.85 209.75 220.69 -27.51%
EPS 7.99 10.02 11.76 19.58 19.91 19.77 19.24 -44.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 1.39 1.37 1.36 2.00 1.00 1.00 1.94 -19.97%
Adjusted Per Share Value based on latest NOSH - 40,888
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 19.35 19.70 19.44 19.24 19.52 19.77 20.77 -4.62%
EPS 1.13 1.38 1.66 1.85 1.88 1.86 1.81 -27.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.65 -
NAPS 0.1972 0.1881 0.1925 0.1887 0.0944 0.0943 0.1825 5.31%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 -
Price 1.35 1.10 1.14 1.75 1.76 1.97 2.18 -
P/RPS 0.99 0.77 0.83 0.86 0.85 0.94 0.99 0.00%
P/EPS 16.90 10.98 9.70 8.94 8.84 9.96 11.33 30.64%
EY 5.92 9.11 10.31 11.19 11.31 10.04 8.83 -23.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.21 -
P/NAPS 0.97 0.80 0.84 0.88 1.76 1.97 1.12 -9.16%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 18/09/03 30/06/03 14/04/03 30/12/02 30/09/02 28/06/02 26/03/02 -
Price 1.24 1.15 1.03 1.71 1.58 1.76 2.00 -
P/RPS 0.91 0.80 0.75 0.84 0.76 0.84 0.91 0.00%
P/EPS 15.52 11.48 8.76 8.74 7.94 8.90 10.39 30.76%
EY 6.44 8.71 11.42 11.45 12.60 11.23 9.62 -23.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
P/NAPS 0.89 0.84 0.76 0.86 1.58 1.76 1.03 -9.30%

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