[MAGNI] YoY Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 351.99%
YoY- 260.49%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 397,361 404,001 355,398 175,092 93,701 93,004 83,718 29.60%
PBT 23,533 17,445 16,592 5,517 1,244 1,522 4,638 31.05%
Tax -6,224 -4,878 -4,314 -1,576 -150 -482 -1,290 29.95%
NP 17,309 12,566 12,277 3,941 1,093 1,040 3,348 31.46%
-
NP to SH 17,312 12,572 12,281 3,941 1,093 1,040 3,348 31.46%
-
Tax Rate 26.45% 27.96% 26.00% 28.57% 12.06% 31.67% 27.81% -
Total Cost 380,052 391,434 343,121 171,150 92,608 91,964 80,370 29.52%
-
Net Worth 142,886 133,663 127,441 91,477 81,383 79,228 81,238 9.85%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - 4,102 -
Div Payout % - - - - - - 122.55% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 142,886 133,663 127,441 91,477 81,383 79,228 81,238 9.85%
NOSH 103,540 103,615 103,610 75,601 61,654 61,417 61,544 9.04%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 4.36% 3.11% 3.45% 2.25% 1.17% 1.12% 4.00% -
ROE 12.12% 9.41% 9.64% 4.31% 1.34% 1.31% 4.12% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 383.77 389.90 343.01 231.60 151.98 151.43 136.03 18.85%
EPS 16.72 12.13 11.85 5.21 1.77 1.69 5.44 20.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 1.38 1.29 1.23 1.21 1.32 1.29 1.32 0.74%
Adjusted Per Share Value based on latest NOSH - 103,703
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 91.71 93.24 82.02 40.41 21.63 21.46 19.32 29.60%
EPS 4.00 2.90 2.83 0.91 0.25 0.24 0.77 31.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
NAPS 0.3298 0.3085 0.2941 0.2111 0.1878 0.1829 0.1875 9.85%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.95 0.86 0.97 0.81 0.83 1.25 1.40 -
P/RPS 0.25 0.22 0.28 0.35 0.55 0.83 1.03 -21.00%
P/EPS 5.68 7.09 8.18 15.54 46.80 73.82 25.74 -22.24%
EY 17.60 14.11 12.22 6.44 2.14 1.35 3.89 28.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.76 -
P/NAPS 0.69 0.67 0.79 0.67 0.63 0.97 1.06 -6.89%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 27/03/09 28/03/08 15/03/07 29/03/06 30/03/05 15/03/04 -
Price 1.00 0.75 0.91 0.88 0.89 1.24 1.82 -
P/RPS 0.26 0.19 0.27 0.38 0.59 0.82 1.34 -23.89%
P/EPS 5.98 6.18 7.68 16.88 50.19 73.23 33.46 -24.92%
EY 16.72 16.18 13.03 5.92 1.99 1.37 2.99 33.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.66 -
P/NAPS 0.72 0.58 0.74 0.73 0.67 0.96 1.38 -10.26%

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