[MAGNI] YoY Cumulative Quarter Result on 31-Oct-2004 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
20-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 116.53%
YoY- -58.93%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 178,800 48,252 47,847 47,253 42,654 44,328 46,657 25.08%
PBT 9,123 659 788 1,038 2,679 4,811 5,158 9.96%
Tax -2,292 -223 -4 -265 -797 -1,094 -1,368 8.97%
NP 6,831 436 784 773 1,882 3,717 3,790 10.31%
-
NP to SH 6,833 436 784 773 1,882 3,717 3,790 10.31%
-
Tax Rate 25.12% 33.84% 0.51% 25.53% 29.75% 22.74% 26.52% -
Total Cost 171,969 47,816 47,063 46,480 40,772 40,611 42,867 26.04%
-
Net Worth 128,377 81,673 78,399 81,594 83,644 82,100 76,610 8.98%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 128,377 81,673 78,399 81,594 83,644 82,100 76,610 8.98%
NOSH 103,530 61,408 61,732 61,349 61,503 40,846 40,534 16.90%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 3.82% 0.90% 1.64% 1.64% 4.41% 8.39% 8.12% -
ROE 5.32% 0.53% 1.00% 0.95% 2.25% 4.53% 4.95% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 172.70 78.58 77.51 77.02 69.35 108.52 115.10 6.99%
EPS 6.60 0.71 1.27 1.26 3.06 9.10 9.35 -5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.33 1.27 1.33 1.36 2.01 1.89 -6.78%
Adjusted Per Share Value based on latest NOSH - 61,176
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 41.20 11.12 11.03 10.89 9.83 10.22 10.75 25.08%
EPS 1.57 0.10 0.18 0.18 0.43 0.86 0.87 10.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2958 0.1882 0.1807 0.188 0.1928 0.1892 0.1765 8.98%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 1.07 0.79 0.93 1.23 1.43 1.75 2.59 -
P/RPS 0.62 1.01 1.20 1.60 2.06 1.61 2.25 -19.32%
P/EPS 16.21 111.27 73.23 97.62 46.73 19.23 27.70 -8.53%
EY 6.17 0.90 1.37 1.02 2.14 5.20 3.61 9.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.59 0.73 0.92 1.05 0.87 1.37 -7.46%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/12/07 15/12/06 28/12/05 20/12/04 30/12/03 30/12/02 06/12/01 -
Price 1.00 0.85 0.79 1.19 1.40 1.71 2.70 -
P/RPS 0.58 1.08 1.02 1.54 2.02 1.58 2.35 -20.79%
P/EPS 15.15 119.72 62.20 94.44 45.75 18.79 28.88 -10.19%
EY 6.60 0.84 1.61 1.06 2.19 5.32 3.46 11.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.64 0.62 0.89 1.03 0.85 1.43 -9.03%

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