[MAGNI] YoY Cumulative Quarter Result on 30-Apr-2006 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
03-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- 42.44%
YoY- 28.63%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 388,094 339,658 201,000 93,058 93,736 90,608 85,374 28.67%
PBT 15,736 13,037 5,853 1,282 1,434 3,629 8,529 10.73%
Tax -4,197 -2,881 -1,533 -114 -526 -986 -2,571 8.50%
NP 11,539 10,156 4,320 1,168 908 2,643 5,958 11.63%
-
NP to SH 11,543 10,159 4,323 1,168 908 2,643 5,958 11.64%
-
Tax Rate 26.67% 22.10% 26.19% 8.89% 36.68% 27.17% 30.14% -
Total Cost 376,555 329,502 196,680 91,890 92,828 87,965 79,416 29.58%
-
Net Worth 135,708 128,411 96,383 81,830 82,737 81,133 86,375 7.81%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 5,179 4,597 3,006 1,230 2,222 2,212 - -
Div Payout % 44.87% 45.26% 69.55% 105.35% 244.80% 83.72% - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 135,708 128,411 96,383 81,830 82,737 81,133 86,375 7.81%
NOSH 103,594 103,557 82,379 61,526 61,744 61,465 63,047 8.62%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 2.97% 2.99% 2.15% 1.26% 0.97% 2.92% 6.98% -
ROE 8.51% 7.91% 4.49% 1.43% 1.10% 3.26% 6.90% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 374.63 327.99 243.99 151.25 151.81 147.41 135.41 18.46%
EPS 11.14 9.81 5.25 1.90 1.47 4.30 9.45 2.77%
DPS 5.00 4.44 3.65 2.00 3.60 3.60 0.00 -
NAPS 1.31 1.24 1.17 1.33 1.34 1.32 1.37 -0.74%
Adjusted Per Share Value based on latest NOSH - 61,228
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 89.43 78.27 46.32 21.44 21.60 20.88 19.67 28.68%
EPS 2.66 2.34 1.00 0.27 0.21 0.61 1.37 11.68%
DPS 1.19 1.06 0.69 0.28 0.51 0.51 0.00 -
NAPS 0.3127 0.2959 0.2221 0.1886 0.1907 0.187 0.199 7.81%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.81 0.98 0.76 0.86 1.19 1.48 1.10 -
P/RPS 0.22 0.30 0.31 0.57 0.78 1.00 0.81 -19.50%
P/EPS 7.27 9.99 14.48 45.30 80.92 34.42 11.64 -7.53%
EY 13.76 10.01 6.90 2.21 1.24 2.91 8.59 8.16%
DY 6.17 4.53 4.80 2.33 3.03 2.43 0.00 -
P/NAPS 0.62 0.79 0.65 0.65 0.89 1.12 0.80 -4.15%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/06/09 30/06/08 29/06/07 03/07/06 30/06/05 30/06/04 30/06/03 -
Price 0.86 0.89 0.80 0.83 1.13 1.20 1.15 -
P/RPS 0.23 0.27 0.33 0.55 0.74 0.81 0.85 -19.56%
P/EPS 7.72 9.07 15.24 43.72 76.84 27.91 12.17 -7.29%
EY 12.96 11.02 6.56 2.29 1.30 3.58 8.22 7.87%
DY 5.81 4.99 4.56 2.41 3.19 3.00 0.00 -
P/NAPS 0.66 0.72 0.68 0.62 0.84 0.91 0.84 -3.93%

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