[MAGNI] QoQ TTM Result on 31-Oct-2003 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -16.05%
YoY- -48.49%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 93,584 90,608 83,637 83,700 83,834 85,374 84,247 7.26%
PBT 2,869 3,629 5,357 6,397 7,333 8,529 9,527 -55.10%
Tax -699 -986 -1,930 -2,274 -2,422 -2,571 -2,314 -55.01%
NP 2,170 2,643 3,427 4,123 4,911 5,958 7,213 -55.13%
-
NP to SH 2,170 2,643 3,427 4,123 4,911 5,958 7,213 -55.13%
-
Tax Rate 24.36% 27.17% 36.03% 35.55% 33.03% 30.14% 24.29% -
Total Cost 91,414 87,965 80,210 79,577 78,923 79,416 77,034 12.09%
-
Net Worth 81,248 82,971 81,400 83,667 85,459 81,488 83,425 -1.74%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 5,346 5,346 3,083 - - - - -
Div Payout % 246.37% 202.28% 89.97% - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 81,248 82,971 81,400 83,667 85,459 81,488 83,425 -1.74%
NOSH 61,551 62,857 61,666 61,520 61,481 59,480 61,342 0.22%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 2.32% 2.92% 4.10% 4.93% 5.86% 6.98% 8.56% -
ROE 2.67% 3.19% 4.21% 4.93% 5.75% 7.31% 8.65% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 152.04 144.15 135.63 136.05 136.36 143.53 137.34 7.02%
EPS 3.53 4.20 5.56 6.70 7.99 10.02 11.76 -55.20%
DPS 8.69 8.51 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.32 1.36 1.39 1.37 1.36 -1.97%
Adjusted Per Share Value based on latest NOSH - 61,520
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 21.60 20.91 19.30 19.32 19.35 19.70 19.44 7.28%
EPS 0.50 0.61 0.79 0.95 1.13 1.38 1.66 -55.09%
DPS 1.23 1.23 0.71 0.00 0.00 0.00 0.00 -
NAPS 0.1875 0.1915 0.1879 0.1931 0.1972 0.1881 0.1925 -1.74%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.18 1.48 1.40 1.43 1.35 1.10 1.14 -
P/RPS 0.78 1.03 1.03 1.05 0.99 0.77 0.83 -4.06%
P/EPS 33.47 35.20 25.19 21.34 16.90 10.98 9.70 128.51%
EY 2.99 2.84 3.97 4.69 5.92 9.11 10.31 -56.21%
DY 7.36 5.75 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.12 1.06 1.05 0.97 0.80 0.84 3.93%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 15/09/04 30/06/04 15/03/04 30/12/03 18/09/03 30/06/03 14/04/03 -
Price 1.24 1.20 1.82 1.40 1.24 1.15 1.03 -
P/RPS 0.82 0.83 1.34 1.03 0.91 0.80 0.75 6.13%
P/EPS 35.17 28.54 32.75 20.89 15.52 11.48 8.76 152.82%
EY 2.84 3.50 3.05 4.79 6.44 8.71 11.42 -60.48%
DY 7.00 7.09 2.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.91 1.38 1.03 0.89 0.84 0.76 15.23%

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