[MAGNI] YoY Cumulative Quarter Result on 31-Jul-2011 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
26-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- -57.1%
YoY- 43.66%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 177,240 150,995 131,808 141,714 116,287 113,043 100,897 9.84%
PBT 13,449 12,194 11,180 9,885 6,876 4,726 4,253 21.14%
Tax -3,365 -3,054 -2,798 -2,481 -1,722 -1,262 -1,173 19.19%
NP 10,084 9,140 8,382 7,404 5,154 3,464 3,080 21.84%
-
NP to SH 10,084 9,139 8,381 7,404 5,154 3,465 3,081 21.83%
-
Tax Rate 25.02% 25.05% 25.03% 25.10% 25.04% 26.70% 27.58% -
Total Cost 167,156 141,855 123,426 134,310 111,133 109,579 97,817 9.33%
-
Net Worth 245,052 215,992 194,074 164,065 152,136 138,600 95,203 17.05%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 245,052 215,992 194,074 164,065 152,136 138,600 95,203 17.05%
NOSH 108,430 108,539 108,421 105,170 103,493 103,432 74,963 6.34%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 5.69% 6.05% 6.36% 5.22% 4.43% 3.06% 3.05% -
ROE 4.12% 4.23% 4.32% 4.51% 3.39% 2.50% 3.24% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 163.46 139.12 121.57 134.75 112.36 109.29 134.59 3.29%
EPS 9.30 8.42 7.73 7.04 4.98 3.35 4.11 14.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 1.99 1.79 1.56 1.47 1.34 1.27 10.07%
Adjusted Per Share Value based on latest NOSH - 105,170
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 40.84 34.80 30.37 32.66 26.80 26.05 23.25 9.83%
EPS 2.32 2.11 1.93 1.71 1.19 0.80 0.71 21.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5647 0.4977 0.4472 0.3781 0.3506 0.3194 0.2194 17.05%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 3.16 2.04 1.45 1.15 1.09 0.84 0.88 -
P/RPS 1.93 1.47 1.19 0.85 0.97 0.77 0.65 19.87%
P/EPS 33.98 24.23 18.76 16.34 21.89 25.07 21.41 7.99%
EY 2.94 4.13 5.33 6.12 4.57 3.99 4.67 -7.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.03 0.81 0.74 0.74 0.63 0.69 12.50%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 12/09/14 17/09/13 25/09/12 26/09/11 28/09/10 28/09/09 23/09/08 -
Price 3.05 2.04 1.62 1.11 1.08 0.90 0.75 -
P/RPS 1.87 1.47 1.33 0.82 0.96 0.82 0.56 22.24%
P/EPS 32.80 24.23 20.96 15.77 21.69 26.87 18.25 10.25%
EY 3.05 4.13 4.77 6.34 4.61 3.72 5.48 -9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.03 0.91 0.71 0.73 0.67 0.59 14.78%

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