[MAGNI] QoQ TTM Result on 31-Oct-2006 [#2]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

15-Dec-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Oct-2006 [#2]

Profit Trend

QoQ- -20.0%

YoY- -10.77%

Quarter Report

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
TTM Result
Revenue	271,445	200,980	154,101	93,463	93,836	93,058	94,259	102.80%
YoY %	35.06%	30.42%	64.88%	-0.40%	0.84%	-1.27%	-	-
Horiz. %	287.98%	213.22%	163.49%	99.16%	99.55%	98.73%	100.00%	-
PBT	10,151	5,853	4,487	1,153	1,296	1,282	1,225	311.08%
YoY %	73.43%	30.44%	289.16%	-11.03%	1.09%	4.65%	-	-
Horiz. %	828.65%	477.80%	366.29%	94.12%	105.80%	104.65%	100.00%	-
Tax	-2,589	-1,533	-1,183	-333	-271	-114	-277	345.53%
YoY %	-68.88%	-29.59%	-255.26%	-22.88%	-137.72%	58.84%	-	-
Horiz. %	934.66%	553.43%	427.08%	120.22%	97.83%	41.16%	100.00%	-
NP	7,562	4,320	3,304	820	1,025	1,168	948	300.74%
YoY %	75.05%	30.75%	302.93%	-20.00%	-12.24%	23.21%	-	-
Horiz. %	797.68%	455.70%	348.52%	86.50%	108.12%	123.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,565	4,323	3,304	820	1,025	1,168	948	300.85%
YoY %	74.99%	30.84%	302.93%	-20.00%	-12.24%	23.21%	-	-
Horiz. %	798.00%	456.01%	348.52%	86.50%	108.12%	123.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.50%	26.19%	26.37%	28.88%	20.91%	8.89%	22.61%	-
YoY %	-2.63%	-0.68%	-8.69%	38.12%	135.21%	-60.68%	-	-
Horiz. %	112.78%	115.83%	116.63%	127.73%	92.48%	39.32%	100.00%	-
Total Cost	263,883	196,660	150,797	92,643	92,811	91,890	93,311	100.36%
YoY %	34.18%	30.41%	62.77%	-0.18%	1.00%	-1.52%	-	-
Horiz. %	282.80%	210.76%	161.61%	99.28%	99.46%	98.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,313	103,412	125,481	81,097	82,459	81,433	79,200	35.89%
YoY %	21.18%	-17.59%	54.73%	-1.65%	1.26%	2.82%	-	-
Horiz. %	158.22%	130.57%	158.44%	102.40%	104.11%	102.82%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Dividend
Div	3,774	3,774	1,224	1,224	1,224	1,224	2,206	43.18%
YoY %	0.00%	208.33%	0.00%	0.00%	0.00%	-44.51%	-	-
Horiz. %	171.08%	171.08%	55.49%	55.49%	55.49%	55.49%	100.00%	-
Div Payout %	49.90%	87.31%	37.06%	149.34%	119.47%	104.84%	232.80%	-
YoY %	-42.85%	135.59%	-75.18%	25.00%	13.95%	-54.97%	-	-
Horiz. %	21.43%	37.50%	15.92%	64.15%	51.32%	45.03%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Equity
Net Worth	125,313	103,412	125,481	81,097	82,459	81,433	79,200	35.89%
YoY %	21.18%	-17.59%	54.73%	-1.65%	1.26%	2.82%	-	-
Horiz. %	158.22%	130.57%	158.44%	102.40%	104.11%	102.82%	100.00%	-
NOSH	103,564	103,412	103,703	60,975	61,999	61,228	60,000	44.03%
YoY %	0.15%	-0.28%	70.07%	-1.65%	1.26%	2.05%	-	-
Horiz. %	172.61%	172.35%	172.84%	101.63%	103.33%	102.05%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Ratio Analysis
NP Margin	2.79%	2.15%	2.14%	0.88%	1.09%	1.26%	1.01%	-
YoY %	29.77%	0.47%	143.18%	-19.27%	-13.49%	24.75%	-	-
Horiz. %	276.24%	212.87%	211.88%	87.13%	107.92%	124.75%	100.00%	-
ROE	6.04%	4.18%	2.63%	1.01%	1.24%	1.43%	1.20%	-
YoY %	44.50%	58.94%	160.40%	-18.55%	-13.29%	19.17%	-	-
Horiz. %	503.33%	348.33%	219.17%	84.17%	103.33%	119.17%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Per Share
RPS	262.10	194.35	148.60	153.28	151.35	151.99	157.10	40.79%
YoY %	34.86%	30.79%	-3.05%	1.28%	-0.42%	-3.25%	-	-
Horiz. %	166.84%	123.71%	94.59%	97.57%	96.34%	96.75%	100.00%	-
EPS	7.30	4.18	3.19	1.34	1.65	1.91	1.58	178.18%
YoY %	74.64%	31.03%	138.06%	-18.79%	-13.61%	20.89%	-	-
Horiz. %	462.03%	264.56%	201.90%	84.81%	104.43%	120.89%	100.00%	-
DPS	3.64	3.65	1.18	2.00	1.98	2.00	3.68	-0.72%
YoY %	-0.27%	209.32%	-41.00%	1.01%	-1.00%	-45.65%	-	-
Horiz. %	98.91%	99.18%	32.07%	54.35%	53.80%	54.35%	100.00%	-
NAPS	1.21	1.00	1.21	1.33	1.33	1.33	1.32	-5.65%
YoY %	21.00%	-17.36%	-9.02%	0.00%	0.00%	0.76%	-	-
Horiz. %	91.67%	75.76%	91.67%	100.76%	100.76%	100.76%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 60,975
RPS	62.65	46.39	35.57	21.57	21.66	21.48	21.75	102.83%
YoY %	35.05%	30.42%	64.90%	-0.42%	0.84%	-1.24%	-	-
Horiz. %	288.05%	213.29%	163.54%	99.17%	99.59%	98.76%	100.00%	-
EPS	1.75	1.00	0.76	0.19	0.24	0.27	0.22	299.99%
YoY %	75.00%	31.58%	300.00%	-20.83%	-11.11%	22.73%	-	-
Horiz. %	795.45%	454.55%	345.45%	86.36%	109.09%	122.73%	100.00%	-
DPS	0.87	0.87	0.28	0.28	0.28	0.28	0.51	42.90%
YoY %	0.00%	210.71%	0.00%	0.00%	0.00%	-45.10%	-	-
Horiz. %	170.59%	170.59%	54.90%	54.90%	54.90%	54.90%	100.00%	-
NAPS	0.2892	0.2387	0.2896	0.1872	0.1903	0.1879	0.1828	35.88%
YoY %	21.16%	-17.58%	54.70%	-1.63%	1.28%	2.79%	-	-
Horiz. %	158.21%	130.58%	158.42%	102.41%	104.10%	102.79%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	-
Price	0.78	0.76	0.81	0.79	0.80	0.86	0.83	-
P/RPS	0.30	0.39	0.55	0.52	0.53	0.57	0.53	-31.64%
YoY %	-23.08%	-29.09%	5.77%	-1.89%	-7.02%	7.55%	-	-
Horiz. %	56.60%	73.58%	103.77%	98.11%	100.00%	107.55%	100.00%	-
P/EPS	10.68	18.18	25.42	58.74	48.39	45.08	52.53	-65.52%
YoY %	-41.25%	-28.48%	-56.72%	21.39%	7.34%	-14.18%	-	-
Horiz. %	20.33%	34.61%	48.39%	111.82%	92.12%	85.82%	100.00%	-
EY	9.36	5.50	3.93	1.70	2.07	2.22	1.90	190.36%
YoY %	70.18%	39.95%	131.18%	-17.87%	-6.76%	16.84%	-	-
Horiz. %	492.63%	289.47%	206.84%	89.47%	108.95%	116.84%	100.00%	-
DY	4.67	4.80	1.46	2.53	2.47	2.33	4.43	3.58%
YoY %	-2.71%	228.77%	-42.29%	2.43%	6.01%	-47.40%	-	-
Horiz. %	105.42%	108.35%	32.96%	57.11%	55.76%	52.60%	100.00%	-
P/NAPS	0.64	0.76	0.67	0.59	0.60	0.65	0.63	1.05%
YoY %	-15.79%	13.43%	13.56%	-1.67%	-7.69%	3.17%	-	-
Horiz. %	101.59%	120.63%	106.35%	93.65%	95.24%	103.17%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	28/09/07	29/06/07	15/03/07	15/12/06	13/09/06	03/07/06	29/03/06	-
Price	0.78	0.80	0.88	0.85	0.80	0.83	0.89	-
P/RPS	0.30	0.41	0.59	0.55	0.53	0.55	0.57	-34.88%
YoY %	-26.83%	-30.51%	7.27%	3.77%	-3.64%	-3.51%	-	-
Horiz. %	52.63%	71.93%	103.51%	96.49%	92.98%	96.49%	100.00%	-
P/EPS	10.68	19.14	27.62	63.21	48.39	43.51	56.33	-67.09%
YoY %	-44.20%	-30.70%	-56.30%	30.63%	11.22%	-22.76%	-	-
Horiz. %	18.96%	33.98%	49.03%	112.21%	85.90%	77.24%	100.00%	-
EY	9.36	5.23	3.62	1.58	2.07	2.30	1.78	203.31%
YoY %	78.97%	44.48%	129.11%	-23.67%	-10.00%	29.21%	-	-
Horiz. %	525.84%	293.82%	203.37%	88.76%	116.29%	129.21%	100.00%	-
DY	4.67	4.56	1.34	2.35	2.47	2.41	4.13	8.56%
YoY %	2.41%	240.30%	-42.98%	-4.86%	2.49%	-41.65%	-	-
Horiz. %	113.08%	110.41%	32.45%	56.90%	59.81%	58.35%	100.00%	-
P/NAPS	0.64	0.80	0.73	0.64	0.60	0.62	0.67	-3.01%
YoY %	-20.00%	9.59%	14.06%	6.67%	-3.23%	-7.46%	-	-
Horiz. %	95.52%	119.40%	108.96%	95.52%	89.55%	92.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos