[MAGNI] YoY Quarter Result on 31-Jan-2007 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 908.0%
YoY- 6900.0%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 96,758 105,157 87,749 83,067 22,429 22,500 20,135 29.87%
PBT 7,143 3,681 3,321 3,479 145 104 800 43.98%
Tax -1,792 -1,066 -944 -959 -109 -97 -171 47.87%
NP 5,351 2,615 2,377 2,520 36 7 629 42.83%
-
NP to SH 5,351 2,616 2,378 2,520 36 7 629 42.83%
-
Tax Rate 25.09% 28.96% 28.43% 27.57% 75.17% 93.27% 21.38% -
Total Cost 91,407 102,542 85,372 80,547 22,393 22,493 19,506 29.33%
-
Net Worth 142,831 133,384 127,726 125,481 79,200 90,299 81,400 9.81%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - 3,083 -
Div Payout % - - - - - - 490.20% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 142,831 133,384 127,726 125,481 79,200 90,299 81,400 9.81%
NOSH 103,500 103,399 103,842 103,703 60,000 70,000 61,666 9.00%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 5.53% 2.49% 2.71% 3.03% 0.16% 0.03% 3.12% -
ROE 3.75% 1.96% 1.86% 2.01% 0.05% 0.01% 0.77% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 93.49 101.70 84.50 80.10 37.38 32.14 32.65 19.14%
EPS 5.17 2.53 2.29 2.43 0.06 0.01 1.02 31.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.38 1.29 1.23 1.21 1.32 1.29 1.32 0.74%
Adjusted Per Share Value based on latest NOSH - 103,703
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 22.33 24.27 20.25 19.17 5.18 5.19 4.65 29.85%
EPS 1.23 0.60 0.55 0.58 0.01 0.00 0.15 41.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.71 -
NAPS 0.3296 0.3078 0.2948 0.2896 0.1828 0.2084 0.1879 9.80%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.95 0.86 0.97 0.81 0.83 1.25 1.40 -
P/RPS 1.02 0.85 1.15 1.01 2.22 3.89 4.29 -21.27%
P/EPS 18.38 33.99 42.36 33.33 1,383.33 12,500.00 137.25 -28.45%
EY 5.44 2.94 2.36 3.00 0.07 0.01 0.73 39.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.69 0.67 0.79 0.67 0.63 0.97 1.06 -6.89%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 27/03/09 28/03/08 15/03/07 29/03/06 30/03/05 15/03/04 -
Price 1.00 0.75 0.91 0.88 0.89 1.24 1.82 -
P/RPS 1.07 0.74 1.08 1.10 2.38 3.86 5.57 -24.02%
P/EPS 19.34 29.64 39.74 36.21 1,483.33 12,400.00 178.43 -30.92%
EY 5.17 3.37 2.52 2.76 0.07 0.01 0.56 44.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
P/NAPS 0.72 0.58 0.74 0.73 0.67 0.96 1.38 -10.26%

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