[MAGNI] YoY Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 19.15%
YoY- 1.42%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 395,688 357,600 96,504 95,694 94,506 85,308 88,656 28.28%
PBT 18,806 18,246 1,318 1,576 2,076 5,358 9,622 11.80%
Tax -5,186 -4,584 -446 -8 -530 -1,594 -2,188 15.45%
NP 13,620 13,662 872 1,568 1,546 3,764 7,434 10.60%
-
NP to SH 13,626 13,666 872 1,568 1,546 3,764 7,434 10.61%
-
Tax Rate 27.58% 25.12% 33.84% 0.51% 25.53% 29.75% 22.74% -
Total Cost 382,068 343,938 95,632 94,126 92,960 81,544 81,222 29.41%
-
Net Worth 135,845 128,377 81,673 78,399 81,594 83,644 82,100 8.74%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 135,845 128,377 81,673 78,399 81,594 83,644 82,100 8.74%
NOSH 103,698 103,530 61,408 61,732 61,349 61,503 40,846 16.78%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 3.44% 3.82% 0.90% 1.64% 1.64% 4.41% 8.39% -
ROE 10.03% 10.65% 1.07% 2.00% 1.89% 4.50% 9.05% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 381.57 345.41 157.15 155.01 154.05 138.70 217.05 9.84%
EPS 13.14 13.20 1.42 2.54 2.52 6.12 18.20 -5.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.24 1.33 1.27 1.33 1.36 2.01 -6.88%
Adjusted Per Share Value based on latest NOSH - 61,486
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 91.18 82.41 22.24 22.05 21.78 19.66 20.43 28.28%
EPS 3.14 3.15 0.20 0.36 0.36 0.87 1.71 10.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.313 0.2958 0.1882 0.1807 0.188 0.1928 0.1892 8.74%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.82 1.07 0.79 0.93 1.23 1.43 1.75 -
P/RPS 0.21 0.31 0.50 0.60 0.80 1.03 0.81 -20.13%
P/EPS 6.24 8.11 55.63 36.61 48.81 23.37 9.62 -6.95%
EY 16.02 12.34 1.80 2.73 2.05 4.28 10.40 7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.86 0.59 0.73 0.92 1.05 0.87 -5.23%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 30/12/08 31/12/07 15/12/06 28/12/05 20/12/04 30/12/03 30/12/02 -
Price 0.79 1.00 0.85 0.79 1.19 1.40 1.71 -
P/RPS 0.21 0.29 0.54 0.51 0.77 1.01 0.79 -19.79%
P/EPS 6.01 7.58 59.86 31.10 47.22 22.88 9.40 -7.17%
EY 16.63 13.20 1.67 3.22 2.12 4.37 10.64 7.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.81 0.64 0.62 0.89 1.03 0.85 -5.63%

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