[MAGNI] YoY Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 120.29%
YoY- 12.04%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 266,937 282,620 231,623 201,263 197,844 178,800 48,252 32.95%
PBT 24,908 21,727 14,829 10,507 9,403 9,123 659 83.09%
Tax -6,249 -5,475 -3,728 -2,876 -2,593 -2,292 -223 74.19%
NP 18,659 16,252 11,101 7,631 6,810 6,831 436 86.91%
-
NP to SH 18,658 16,252 11,101 7,633 6,813 6,833 436 86.91%
-
Tax Rate 25.09% 25.20% 25.14% 27.37% 27.58% 25.12% 33.84% -
Total Cost 248,278 266,368 220,522 193,632 191,034 171,969 47,816 31.55%
-
Net Worth 195,258 168,824 150,153 137,746 135,845 128,377 81,673 15.61%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 195,258 168,824 150,153 137,746 135,845 128,377 81,673 15.61%
NOSH 108,476 106,850 103,554 103,568 103,698 103,530 61,408 9.93%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 6.99% 5.75% 4.79% 3.79% 3.44% 3.82% 0.90% -
ROE 9.56% 9.63% 7.39% 5.54% 5.02% 5.32% 0.53% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 246.08 264.50 223.67 194.33 190.79 172.70 78.58 20.93%
EPS 17.20 15.21 10.72 7.37 6.57 6.60 0.71 70.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.58 1.45 1.33 1.31 1.24 1.33 5.16%
Adjusted Per Share Value based on latest NOSH - 103,681
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 61.61 65.23 53.46 46.45 45.66 41.27 11.14 32.94%
EPS 4.31 3.75 2.56 1.76 1.57 1.58 0.10 87.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4506 0.3896 0.3465 0.3179 0.3135 0.2963 0.1885 15.61%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.49 1.29 1.29 0.98 0.82 1.07 0.79 -
P/RPS 0.61 0.49 0.58 0.50 0.43 0.62 1.01 -8.05%
P/EPS 8.66 8.48 12.03 13.30 12.48 16.21 111.27 -34.63%
EY 11.54 11.79 8.31 7.52 8.01 6.17 0.90 52.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.89 0.74 0.63 0.86 0.59 5.84%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 17/12/12 15/12/11 30/12/10 30/12/09 30/12/08 31/12/07 15/12/06 -
Price 1.45 1.23 1.12 0.94 0.79 1.00 0.85 -
P/RPS 0.59 0.47 0.50 0.48 0.41 0.58 1.08 -9.57%
P/EPS 8.43 8.09 10.45 12.75 12.02 15.15 119.72 -35.71%
EY 11.86 12.37 9.57 7.84 8.32 6.60 0.84 55.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.77 0.71 0.60 0.81 0.64 4.00%

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