[MAGNI] YoY Quarter Result on 30-Apr-2004 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -79.01%
YoY- -85.59%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 69,661 22,782 23,983 27,819 20,848 19,721 24,021 19.40%
PBT 1,715 349 292 150 1,878 2,876 2,042 -2.86%
Tax -351 -1 -164 -18 -962 -707 -103 22.66%
NP 1,364 348 128 132 916 2,169 1,939 -5.69%
-
NP to SH 1,367 348 128 132 916 2,169 1,939 -5.65%
-
Tax Rate 20.47% 0.29% 56.16% 12.00% 51.22% 24.58% 5.04% -
Total Cost 68,297 22,434 23,855 27,687 19,932 17,552 22,082 20.69%
-
Net Worth 103,412 81,433 61,304 82,971 81,488 78,427 72,410 6.11%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 3,774 1,224 2,206 2,262 - 2,859 2,815 5.00%
Div Payout % 276.12% 351.89% 1,724.18% 1,714.29% - 131.83% 145.23% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 103,412 81,433 61,304 82,971 81,488 78,427 72,410 6.11%
NOSH 103,412 61,228 61,304 62,857 59,480 40,847 40,228 17.03%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 1.96% 1.53% 0.53% 0.47% 4.39% 11.00% 8.07% -
ROE 1.32% 0.43% 0.21% 0.16% 1.12% 2.77% 2.68% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 67.36 37.21 39.12 44.26 35.05 48.28 59.71 2.02%
EPS 1.32 0.57 0.21 0.21 1.54 5.31 4.82 -19.40%
DPS 3.65 2.00 3.60 3.60 0.00 7.00 7.00 -10.28%
NAPS 1.00 1.33 1.00 1.32 1.37 1.92 1.80 -9.32%
Adjusted Per Share Value based on latest NOSH - 62,857
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 16.05 5.25 5.53 6.41 4.80 4.54 5.54 19.38%
EPS 0.32 0.08 0.03 0.03 0.21 0.50 0.45 -5.52%
DPS 0.87 0.28 0.51 0.52 0.00 0.66 0.65 4.97%
NAPS 0.2383 0.1877 0.1413 0.1912 0.1878 0.1807 0.1669 6.11%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.76 0.86 1.19 1.48 1.10 1.97 1.16 -
P/RPS 1.13 2.31 3.04 3.34 3.14 4.08 1.94 -8.61%
P/EPS 57.49 151.31 569.94 704.76 71.43 37.10 24.07 15.60%
EY 1.74 0.66 0.18 0.14 1.40 2.70 4.16 -13.51%
DY 4.80 2.33 3.03 2.43 0.00 3.55 6.03 -3.72%
P/NAPS 0.76 0.65 1.19 1.12 0.80 1.03 0.64 2.90%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 03/07/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.80 0.83 1.13 1.20 1.15 1.76 1.12 -
P/RPS 1.19 2.23 2.89 2.71 3.28 3.65 1.88 -7.33%
P/EPS 60.52 146.03 541.20 571.43 74.68 33.15 23.24 17.28%
EY 1.65 0.68 0.18 0.17 1.34 3.02 4.30 -14.74%
DY 4.56 2.41 3.19 3.00 0.00 3.98 6.25 -5.11%
P/NAPS 0.80 0.62 1.13 0.91 0.84 0.92 0.62 4.33%

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