[MAGNI] YoY Cumulative Quarter Result on 31-Jan-2003 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
14-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 35.65%
YoY- -14.63%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 70,276 69,753 62,789 64,526 65,957 75,490 64,021 1.56%
PBT 933 1,142 3,479 6,651 7,528 7,693 6,723 -28.02%
Tax -113 -362 -968 -1,609 -1,622 -2,062 -1,638 -35.93%
NP 820 780 2,511 5,042 5,906 5,631 5,085 -26.20%
-
NP to SH 820 780 2,511 5,042 5,906 5,631 5,085 -26.20%
-
Tax Rate 12.11% 31.70% 27.82% 24.19% 21.55% 26.80% 24.36% -
Total Cost 69,456 68,973 60,278 59,484 60,051 69,859 58,936 2.77%
-
Net Worth 81,383 79,228 81,238 83,521 79,127 72,450 56,007 6.42%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - 3,077 - - - - -
Div Payout % - - 122.55% - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 81,383 79,228 81,238 83,521 79,127 72,450 56,007 6.42%
NOSH 61,654 61,417 61,544 61,412 40,787 40,250 31,642 11.74%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 1.17% 1.12% 4.00% 7.81% 8.95% 7.46% 7.94% -
ROE 1.01% 0.98% 3.09% 6.04% 7.46% 7.77% 9.08% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 113.98 113.57 102.02 105.07 161.71 187.55 202.32 -9.11%
EPS 1.33 1.27 4.08 8.21 14.48 13.99 16.07 -33.96%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.29 1.32 1.36 1.94 1.80 1.77 -4.76%
Adjusted Per Share Value based on latest NOSH - 61,342
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 16.22 16.10 14.49 14.89 15.22 17.42 14.78 1.56%
EPS 0.19 0.18 0.58 1.16 1.36 1.30 1.17 -26.11%
DPS 0.00 0.00 0.71 0.00 0.00 0.00 0.00 -
NAPS 0.1878 0.1829 0.1875 0.1928 0.1826 0.1672 0.1293 6.41%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 - -
Price 0.83 1.25 1.40 1.14 2.18 1.30 0.00 -
P/RPS 0.73 1.10 1.37 1.09 1.35 0.69 0.00 -
P/EPS 62.41 98.43 34.31 13.89 15.06 9.29 0.00 -
EY 1.60 1.02 2.91 7.20 6.64 10.76 0.00 -
DY 0.00 0.00 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.97 1.06 0.84 1.12 0.72 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/03/06 30/03/05 15/03/04 14/04/03 26/03/02 07/03/01 17/04/00 -
Price 0.89 1.24 1.82 1.03 2.00 1.28 0.00 -
P/RPS 0.78 1.09 1.78 0.98 1.24 0.68 0.00 -
P/EPS 66.92 97.64 44.61 12.55 13.81 9.15 0.00 -
EY 1.49 1.02 2.24 7.97 7.24 10.93 0.00 -
DY 0.00 0.00 2.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.96 1.38 0.76 1.03 0.71 0.00 -

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