[MAGNI] YoY Quarter Result on 30-Apr-2010 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -34.37%
YoY- 66.05%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 136,687 117,580 96,342 78,696 85,093 73,109 69,661 11.87%
PBT 9,940 8,647 2,476 4,148 2,652 593 1,715 33.98%
Tax -2,625 -2,190 -813 -634 -537 355 -351 39.79%
NP 7,315 6,457 1,663 3,514 2,115 948 1,364 32.26%
-
NP to SH 7,314 6,457 1,662 3,512 2,115 948 1,367 32.21%
-
Tax Rate 26.41% 25.33% 32.84% 15.28% 20.25% -59.87% 20.47% -
Total Cost 129,372 111,123 94,679 75,182 82,978 72,161 68,297 11.22%
-
Net Worth 207,159 186,656 157,889 147,110 103,517 127,773 103,412 12.26%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 8,676 6,511 6,232 7,769 5,175 4,575 3,774 14.86%
Div Payout % 118.63% 100.84% 375.00% 221.24% 244.72% 482.61% 276.12% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 207,159 186,656 157,889 147,110 103,517 127,773 103,412 12.26%
NOSH 108,460 108,521 103,874 103,598 103,517 103,043 103,412 0.79%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 5.35% 5.49% 1.73% 4.47% 2.49% 1.30% 1.96% -
ROE 3.53% 3.46% 1.05% 2.39% 2.04% 0.74% 1.32% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 126.02 108.35 92.75 75.96 82.20 70.95 67.36 10.99%
EPS 6.74 5.95 1.60 3.39 2.04 0.92 1.32 31.19%
DPS 8.00 6.00 6.00 7.50 5.00 4.44 3.65 13.95%
NAPS 1.91 1.72 1.52 1.42 1.00 1.24 1.00 11.37%
Adjusted Per Share Value based on latest NOSH - 103,598
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 31.55 27.14 22.24 18.16 19.64 16.87 16.08 11.87%
EPS 1.69 1.49 0.38 0.81 0.49 0.22 0.32 31.93%
DPS 2.00 1.50 1.44 1.79 1.19 1.06 0.87 14.86%
NAPS 0.4781 0.4308 0.3644 0.3395 0.2389 0.2949 0.2387 12.26%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 1.68 1.31 1.33 1.20 0.81 0.98 0.76 -
P/RPS 1.33 1.21 1.43 1.58 0.99 1.38 1.13 2.75%
P/EPS 24.91 22.02 83.13 35.40 39.65 106.52 57.49 -13.00%
EY 4.01 4.54 1.20 2.83 2.52 0.94 1.74 14.91%
DY 4.76 4.58 4.51 6.25 6.17 4.53 4.80 -0.13%
P/NAPS 0.88 0.76 0.88 0.85 0.81 0.79 0.76 2.47%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 26/06/13 28/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.95 1.47 1.39 1.17 0.86 0.89 0.80 -
P/RPS 1.55 1.36 1.50 1.54 1.05 1.25 1.19 4.49%
P/EPS 28.92 24.71 86.88 34.51 42.09 96.74 60.52 -11.57%
EY 3.46 4.05 1.15 2.90 2.38 1.03 1.65 13.12%
DY 4.10 4.08 4.32 6.41 5.81 4.99 4.56 -1.75%
P/NAPS 1.02 0.85 0.91 0.82 0.86 0.72 0.80 4.12%

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