[MAGNI] YoY Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 38.4%
YoY- 2.37%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 416,543 347,315 298,021 303,001 266,549 131,319 70,276 34.50%
PBT 32,227 20,783 17,650 13,084 12,444 4,138 933 80.41%
Tax -8,046 -5,186 -4,668 -3,659 -3,236 -1,182 -113 103.52%
NP 24,181 15,597 12,982 9,425 9,208 2,956 820 75.72%
-
NP to SH 24,181 15,596 12,984 9,429 9,211 2,956 820 75.72%
-
Tax Rate 24.97% 24.95% 26.45% 27.97% 26.00% 28.56% 12.11% -
Total Cost 392,362 331,718 285,039 293,576 257,341 128,363 69,456 33.43%
-
Net Worth 178,243 155,441 142,886 133,663 127,441 91,477 81,383 13.95%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 178,243 155,441 142,886 133,663 127,441 91,477 81,383 13.95%
NOSH 107,375 103,627 103,540 103,615 103,610 75,601 61,654 9.68%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 5.81% 4.49% 4.36% 3.11% 3.45% 2.25% 1.17% -
ROE 13.57% 10.03% 9.09% 7.05% 7.23% 3.23% 1.01% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 387.93 335.16 287.83 292.43 257.26 173.70 113.98 22.63%
EPS 22.52 15.05 12.54 9.10 8.89 3.91 1.33 60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.50 1.38 1.29 1.23 1.21 1.32 3.89%
Adjusted Per Share Value based on latest NOSH - 103,399
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 96.14 80.16 68.78 69.93 61.52 30.31 16.22 34.50%
EPS 5.58 3.60 3.00 2.18 2.13 0.68 0.19 75.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4114 0.3588 0.3298 0.3085 0.2941 0.2111 0.1878 13.95%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.26 1.13 0.95 0.86 0.97 0.81 0.83 -
P/RPS 0.32 0.34 0.33 0.29 0.38 0.47 0.73 -12.83%
P/EPS 5.60 7.51 7.58 9.45 10.91 20.72 62.41 -33.07%
EY 17.87 13.32 13.20 10.58 9.16 4.83 1.60 49.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.69 0.67 0.79 0.67 0.63 3.17%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 21/03/12 30/03/11 30/03/10 27/03/09 28/03/08 15/03/07 29/03/06 -
Price 1.22 1.10 1.00 0.75 0.91 0.88 0.89 -
P/RPS 0.31 0.33 0.35 0.26 0.35 0.51 0.78 -14.24%
P/EPS 5.42 7.31 7.97 8.24 10.24 22.51 66.92 -34.21%
EY 18.46 13.68 12.54 12.13 9.77 4.44 1.49 52.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.72 0.58 0.74 0.73 0.67 1.43%

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