[MAGNI] YoY Quarter Result on 31-Jan-2010 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 28.38%
YoY- 104.55%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 162,193 133,923 115,692 96,758 105,157 87,749 83,067 11.78%
PBT 13,165 10,500 5,954 7,143 3,681 3,321 3,479 24.80%
Tax -3,307 -2,571 -1,458 -1,792 -1,066 -944 -959 22.89%
NP 9,858 7,929 4,496 5,351 2,615 2,377 2,520 25.49%
-
NP to SH 9,858 7,929 4,495 5,351 2,616 2,378 2,520 25.49%
-
Tax Rate 25.12% 24.49% 24.49% 25.09% 28.96% 28.43% 27.57% -
Total Cost 152,335 125,994 111,196 91,407 102,542 85,372 80,547 11.19%
-
Net Worth 204,968 180,056 155,357 142,831 133,384 127,726 125,481 8.51%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 5,422 - - - - - - -
Div Payout % 55.01% - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 204,968 180,056 155,357 142,831 133,384 127,726 125,481 8.51%
NOSH 108,448 108,467 103,571 103,500 103,399 103,842 103,703 0.74%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 6.08% 5.92% 3.89% 5.53% 2.49% 2.71% 3.03% -
ROE 4.81% 4.40% 2.89% 3.75% 1.96% 1.86% 2.01% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 149.56 123.47 111.70 93.49 101.70 84.50 80.10 10.95%
EPS 9.09 7.31 4.34 5.17 2.53 2.29 2.43 24.56%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.66 1.50 1.38 1.29 1.23 1.21 7.70%
Adjusted Per Share Value based on latest NOSH - 103,500
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 37.38 30.86 26.66 22.30 24.23 20.22 19.14 11.79%
EPS 2.27 1.83 1.04 1.23 0.60 0.55 0.58 25.50%
DPS 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4723 0.4149 0.358 0.3291 0.3074 0.2943 0.2892 8.51%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.45 1.26 1.13 0.95 0.86 0.97 0.81 -
P/RPS 0.97 1.02 1.01 1.02 0.85 1.15 1.01 -0.67%
P/EPS 15.95 17.24 26.04 18.38 33.99 42.36 33.33 -11.54%
EY 6.27 5.80 3.84 5.44 2.94 2.36 3.00 13.06%
DY 3.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.75 0.69 0.67 0.79 0.67 2.34%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 12/03/13 21/03/12 30/03/11 30/03/10 27/03/09 28/03/08 15/03/07 -
Price 1.46 1.22 1.10 1.00 0.75 0.91 0.88 -
P/RPS 0.98 0.99 0.98 1.07 0.74 1.08 1.10 -1.90%
P/EPS 16.06 16.69 25.35 19.34 29.64 39.74 36.21 -12.66%
EY 6.23 5.99 3.95 5.17 3.37 2.52 2.76 14.51%
DY 3.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.73 0.72 0.58 0.74 0.73 0.89%

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