[MAGNI] YoY Cumulative Quarter Result on 31-Jul-2007 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -20.7%
YoY- 1743.01%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 116,287 113,043 100,897 94,272 23,807 23,029 23,418 30.60%
PBT 6,876 4,726 4,253 4,610 312 298 499 54.80%
Tax -1,722 -1,262 -1,173 -1,182 -126 31 -142 51.54%
NP 5,154 3,464 3,080 3,428 186 329 357 56.01%
-
NP to SH 5,154 3,465 3,081 3,428 186 329 357 56.01%
-
Tax Rate 25.04% 26.70% 27.58% 25.64% 40.38% -10.40% 28.46% -
Total Cost 111,133 109,579 97,817 90,844 23,621 22,700 23,061 29.94%
-
Net Worth 152,136 138,600 95,203 125,313 82,459 80,698 81,248 11.01%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 152,136 138,600 95,203 125,313 82,459 80,698 81,248 11.01%
NOSH 103,493 103,432 74,963 103,564 61,999 62,075 61,551 9.04%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 4.43% 3.06% 3.05% 3.64% 0.78% 1.43% 1.52% -
ROE 3.39% 2.50% 3.24% 2.74% 0.23% 0.41% 0.44% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 112.36 109.29 134.59 91.03 38.40 37.10 38.05 19.76%
EPS 4.98 3.35 4.11 3.31 0.30 0.53 0.58 43.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.34 1.27 1.21 1.33 1.30 1.32 1.80%
Adjusted Per Share Value based on latest NOSH - 103,564
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 26.80 26.05 23.25 21.72 5.49 5.31 5.40 30.58%
EPS 1.19 0.80 0.71 0.79 0.04 0.08 0.08 56.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3506 0.3194 0.2194 0.2888 0.19 0.186 0.1872 11.01%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 1.09 0.84 0.88 0.78 0.80 1.06 1.18 -
P/RPS 0.97 0.77 0.65 0.86 2.08 2.86 3.10 -17.59%
P/EPS 21.89 25.07 21.41 23.56 266.67 200.00 203.45 -31.02%
EY 4.57 3.99 4.67 4.24 0.38 0.50 0.49 45.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.69 0.64 0.60 0.82 0.89 -3.02%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 28/09/09 23/09/08 28/09/07 13/09/06 05/09/05 15/09/04 -
Price 1.08 0.90 0.75 0.78 0.80 1.00 1.24 -
P/RPS 0.96 0.82 0.56 0.86 2.08 2.70 3.26 -18.42%
P/EPS 21.69 26.87 18.25 23.56 266.67 188.68 213.79 -31.69%
EY 4.61 3.72 5.48 4.24 0.38 0.53 0.47 46.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.59 0.64 0.60 0.77 0.94 -4.12%

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