[MAGNI] YoY Annualized Quarter 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- 17.2%
YoY- -44.39%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 402,526 395,688 357,600 96,504 95,694 94,506 85,308 29.47%
PBT 21,014 18,806 18,246 1,318 1,576 2,076 5,358 25.55%
Tax -5,752 -5,186 -4,584 -446 -8 -530 -1,594 23.82%
NP 15,262 13,620 13,662 872 1,568 1,546 3,764 26.25%
-
NP to SH 15,266 13,626 13,666 872 1,568 1,546 3,764 26.25%
-
Tax Rate 27.37% 27.58% 25.12% 33.84% 0.51% 25.53% 29.75% -
Total Cost 387,264 382,068 343,938 95,632 94,126 92,960 81,544 29.61%
-
Net Worth 137,746 135,845 128,377 81,673 78,399 81,594 83,644 8.66%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 137,746 135,845 128,377 81,673 78,399 81,594 83,644 8.66%
NOSH 103,568 103,698 103,530 61,408 61,732 61,349 61,503 9.06%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 3.79% 3.44% 3.82% 0.90% 1.64% 1.64% 4.41% -
ROE 11.08% 10.03% 10.65% 1.07% 2.00% 1.89% 4.50% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 388.66 381.57 345.41 157.15 155.01 154.05 138.70 18.71%
EPS 14.74 13.14 13.20 1.42 2.54 2.52 6.12 15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.31 1.24 1.33 1.27 1.33 1.36 -0.37%
Adjusted Per Share Value based on latest NOSH - 60,975
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 92.76 91.18 82.41 22.24 22.05 21.78 19.66 29.47%
EPS 3.52 3.14 3.15 0.20 0.36 0.36 0.87 26.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3174 0.313 0.2958 0.1882 0.1807 0.188 0.1928 8.65%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.98 0.82 1.07 0.79 0.93 1.23 1.43 -
P/RPS 0.25 0.21 0.31 0.50 0.60 0.80 1.03 -21.00%
P/EPS 6.65 6.24 8.11 55.63 36.61 48.81 23.37 -18.88%
EY 15.04 16.02 12.34 1.80 2.73 2.05 4.28 23.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.86 0.59 0.73 0.92 1.05 -5.65%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/12/09 30/12/08 31/12/07 15/12/06 28/12/05 20/12/04 30/12/03 -
Price 0.94 0.79 1.00 0.85 0.79 1.19 1.40 -
P/RPS 0.24 0.21 0.29 0.54 0.51 0.77 1.01 -21.28%
P/EPS 6.38 6.01 7.58 59.86 31.10 47.22 22.88 -19.15%
EY 15.68 16.63 13.20 1.67 3.22 2.12 4.37 23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.60 0.81 0.64 0.62 0.89 1.03 -6.00%

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
Post a Comment