[MAGNI] YoY Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -69.98%
YoY- 12.46%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 131,808 141,714 116,287 113,043 100,897 94,272 23,807 32.97%
PBT 11,180 9,885 6,876 4,726 4,253 4,610 312 81.47%
Tax -2,798 -2,481 -1,722 -1,262 -1,173 -1,182 -126 67.57%
NP 8,382 7,404 5,154 3,464 3,080 3,428 186 88.53%
-
NP to SH 8,381 7,404 5,154 3,465 3,081 3,428 186 88.52%
-
Tax Rate 25.03% 25.10% 25.04% 26.70% 27.58% 25.64% 40.38% -
Total Cost 123,426 134,310 111,133 109,579 97,817 90,844 23,621 31.69%
-
Net Worth 194,074 164,065 152,136 138,600 95,203 125,313 82,459 15.31%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 194,074 164,065 152,136 138,600 95,203 125,313 82,459 15.31%
NOSH 108,421 105,170 103,493 103,432 74,963 103,564 61,999 9.75%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 6.36% 5.22% 4.43% 3.06% 3.05% 3.64% 0.78% -
ROE 4.32% 4.51% 3.39% 2.50% 3.24% 2.74% 0.23% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 121.57 134.75 112.36 109.29 134.59 91.03 38.40 21.15%
EPS 7.73 7.04 4.98 3.35 4.11 3.31 0.30 71.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.56 1.47 1.34 1.27 1.21 1.33 5.07%
Adjusted Per Share Value based on latest NOSH - 103,432
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 30.42 32.71 26.84 26.09 23.29 21.76 5.49 32.98%
EPS 1.93 1.71 1.19 0.80 0.71 0.79 0.04 90.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4479 0.3787 0.3511 0.3199 0.2197 0.2892 0.1903 15.31%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 1.45 1.15 1.09 0.84 0.88 0.78 0.80 -
P/RPS 1.19 0.85 0.97 0.77 0.65 0.86 2.08 -8.87%
P/EPS 18.76 16.34 21.89 25.07 21.41 23.56 266.67 -35.72%
EY 5.33 6.12 4.57 3.99 4.67 4.24 0.38 55.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.74 0.74 0.63 0.69 0.64 0.60 5.12%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 25/09/12 26/09/11 28/09/10 28/09/09 23/09/08 28/09/07 13/09/06 -
Price 1.62 1.11 1.08 0.90 0.75 0.78 0.80 -
P/RPS 1.33 0.82 0.96 0.82 0.56 0.86 2.08 -7.17%
P/EPS 20.96 15.77 21.69 26.87 18.25 23.56 266.67 -34.52%
EY 4.77 6.34 4.61 3.72 5.48 4.24 0.38 52.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.71 0.73 0.67 0.59 0.64 0.60 7.18%

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