[MAGNI] YoY Annualized Quarter 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- 13.37%
YoY- -49.37%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 96,504 95,694 94,506 85,308 88,656 93,314 105,448 -1.46%
PBT 1,318 1,576 2,076 5,358 9,622 10,316 11,758 -30.55%
Tax -446 -8 -530 -1,594 -2,188 -2,736 -3,084 -27.53%
NP 872 1,568 1,546 3,764 7,434 7,580 8,674 -31.79%
-
NP to SH 872 1,568 1,546 3,764 7,434 7,580 8,674 -31.79%
-
Tax Rate 33.84% 0.51% 25.53% 29.75% 22.74% 26.52% 26.23% -
Total Cost 95,632 94,126 92,960 81,544 81,222 85,734 96,774 -0.19%
-
Net Worth 81,673 78,399 81,594 83,644 82,100 76,610 71,210 2.31%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 81,673 78,399 81,594 83,644 82,100 76,610 71,210 2.31%
NOSH 61,408 61,732 61,349 61,503 40,846 40,534 40,231 7.29%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 0.90% 1.64% 1.64% 4.41% 8.39% 8.12% 8.23% -
ROE 1.07% 2.00% 1.89% 4.50% 9.05% 9.89% 12.18% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 157.15 155.01 154.05 138.70 217.05 230.21 262.10 -8.16%
EPS 1.42 2.54 2.52 6.12 18.20 18.70 21.56 -36.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.27 1.33 1.36 2.01 1.89 1.77 -4.64%
Adjusted Per Share Value based on latest NOSH - 61,520
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 22.24 22.05 21.78 19.66 20.43 21.50 24.30 -1.46%
EPS 0.20 0.36 0.36 0.87 1.71 1.75 2.00 -31.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1882 0.1807 0.188 0.1928 0.1892 0.1765 0.1641 2.30%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.79 0.93 1.23 1.43 1.75 2.59 1.57 -
P/RPS 0.50 0.60 0.80 1.03 0.81 1.13 0.60 -2.99%
P/EPS 55.63 36.61 48.81 23.37 9.62 13.85 7.28 40.32%
EY 1.80 2.73 2.05 4.28 10.40 7.22 13.73 -28.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.73 0.92 1.05 0.87 1.37 0.89 -6.61%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 15/12/06 28/12/05 20/12/04 30/12/03 30/12/02 06/12/01 06/12/00 -
Price 0.85 0.79 1.19 1.40 1.71 2.70 1.58 -
P/RPS 0.54 0.51 0.77 1.01 0.79 1.17 0.60 -1.73%
P/EPS 59.86 31.10 47.22 22.88 9.40 14.44 7.33 41.88%
EY 1.67 3.22 2.12 4.37 10.64 6.93 13.65 -29.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.89 1.03 0.85 1.43 0.89 -5.34%

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