[MAGNI] YoY Quarter Result on 31-Jan-2009 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -29.9%
YoY- 10.01%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 133,923 115,692 96,758 105,157 87,749 83,067 22,429 34.67%
PBT 10,500 5,954 7,143 3,681 3,321 3,479 145 104.09%
Tax -2,571 -1,458 -1,792 -1,066 -944 -959 -109 69.30%
NP 7,929 4,496 5,351 2,615 2,377 2,520 36 145.64%
-
NP to SH 7,929 4,495 5,351 2,616 2,378 2,520 36 145.64%
-
Tax Rate 24.49% 24.49% 25.09% 28.96% 28.43% 27.57% 75.17% -
Total Cost 125,994 111,196 91,407 102,542 85,372 80,547 22,393 33.34%
-
Net Worth 180,056 155,357 142,831 133,384 127,726 125,481 79,200 14.66%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 180,056 155,357 142,831 133,384 127,726 125,481 79,200 14.66%
NOSH 108,467 103,571 103,500 103,399 103,842 103,703 60,000 10.36%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 5.92% 3.89% 5.53% 2.49% 2.71% 3.03% 0.16% -
ROE 4.40% 2.89% 3.75% 1.96% 1.86% 2.01% 0.05% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 123.47 111.70 93.49 101.70 84.50 80.10 37.38 22.02%
EPS 7.31 4.34 5.17 2.53 2.29 2.43 0.06 122.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.50 1.38 1.29 1.23 1.21 1.32 3.89%
Adjusted Per Share Value based on latest NOSH - 103,399
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 30.86 26.66 22.30 24.23 20.22 19.14 5.17 34.66%
EPS 1.83 1.04 1.23 0.60 0.55 0.58 0.01 138.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4149 0.358 0.3291 0.3074 0.2943 0.2892 0.1825 14.66%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.26 1.13 0.95 0.86 0.97 0.81 0.83 -
P/RPS 1.02 1.01 1.02 0.85 1.15 1.01 2.22 -12.15%
P/EPS 17.24 26.04 18.38 33.99 42.36 33.33 1,383.33 -51.83%
EY 5.80 3.84 5.44 2.94 2.36 3.00 0.07 108.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.69 0.67 0.79 0.67 0.63 3.17%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 21/03/12 30/03/11 30/03/10 27/03/09 28/03/08 15/03/07 29/03/06 -
Price 1.22 1.10 1.00 0.75 0.91 0.88 0.89 -
P/RPS 0.99 0.98 1.07 0.74 1.08 1.10 2.38 -13.59%
P/EPS 16.69 25.35 19.34 29.64 39.74 36.21 1,483.33 -52.64%
EY 5.99 3.95 5.17 3.37 2.52 2.76 0.07 109.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.72 0.58 0.74 0.73 0.67 1.43%

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