[MAGNI] YoY Cumulative Quarter Result on 31-Oct-2007 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
31-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 99.33%
YoY- 1467.2%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 231,623 201,263 197,844 178,800 48,252 47,847 47,253 30.31%
PBT 14,829 10,507 9,403 9,123 659 788 1,038 55.73%
Tax -3,728 -2,876 -2,593 -2,292 -223 -4 -265 55.34%
NP 11,101 7,631 6,810 6,831 436 784 773 55.87%
-
NP to SH 11,101 7,633 6,813 6,833 436 784 773 55.87%
-
Tax Rate 25.14% 27.37% 27.58% 25.12% 33.84% 0.51% 25.53% -
Total Cost 220,522 193,632 191,034 171,969 47,816 47,063 46,480 29.61%
-
Net Worth 150,153 137,746 135,845 128,377 81,673 78,399 81,594 10.69%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 150,153 137,746 135,845 128,377 81,673 78,399 81,594 10.69%
NOSH 103,554 103,568 103,698 103,530 61,408 61,732 61,349 9.11%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 4.79% 3.79% 3.44% 3.82% 0.90% 1.64% 1.64% -
ROE 7.39% 5.54% 5.02% 5.32% 0.53% 1.00% 0.95% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 223.67 194.33 190.79 172.70 78.58 77.51 77.02 19.43%
EPS 10.72 7.37 6.57 6.60 0.71 1.27 1.26 42.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.33 1.31 1.24 1.33 1.27 1.33 1.44%
Adjusted Per Share Value based on latest NOSH - 103,495
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 53.38 46.38 45.59 41.20 11.12 11.03 10.89 30.31%
EPS 2.56 1.76 1.57 1.57 0.10 0.18 0.18 55.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.346 0.3174 0.313 0.2958 0.1882 0.1807 0.188 10.69%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.29 0.98 0.82 1.07 0.79 0.93 1.23 -
P/RPS 0.58 0.50 0.43 0.62 1.01 1.20 1.60 -15.55%
P/EPS 12.03 13.30 12.48 16.21 111.27 73.23 97.62 -29.44%
EY 8.31 7.52 8.01 6.17 0.90 1.37 1.02 41.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.74 0.63 0.86 0.59 0.73 0.92 -0.55%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/12/10 30/12/09 30/12/08 31/12/07 15/12/06 28/12/05 20/12/04 -
Price 1.12 0.94 0.79 1.00 0.85 0.79 1.19 -
P/RPS 0.50 0.48 0.41 0.58 1.08 1.02 1.54 -17.08%
P/EPS 10.45 12.75 12.02 15.15 119.72 62.20 94.44 -30.70%
EY 9.57 7.84 8.32 6.60 0.84 1.61 1.06 44.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.71 0.60 0.81 0.64 0.62 0.89 -2.38%

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