[MAGNI] YoY Quarter Result on 31-Jul-2004 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 170.45%
YoY- -56.99%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 94,272 23,807 23,029 23,418 20,442 21,982 23,071 26.42%
PBT 4,610 312 298 499 1,259 2,455 2,468 10.96%
Tax -1,182 -126 31 -142 -429 -578 -655 10.33%
NP 3,428 186 329 357 830 1,877 1,813 11.19%
-
NP to SH 3,428 186 329 357 830 1,877 1,813 11.19%
-
Tax Rate 25.64% 40.38% -10.40% 28.46% 34.07% 23.54% 26.54% -
Total Cost 90,844 23,621 22,700 23,061 19,612 20,105 21,258 27.37%
-
Net Worth 125,313 82,459 80,698 81,248 85,459 80,150 74,534 9.04%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 125,313 82,459 80,698 81,248 85,459 80,150 74,534 9.04%
NOSH 103,564 61,999 62,075 61,551 61,481 40,893 40,288 17.03%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 3.64% 0.78% 1.43% 1.52% 4.06% 8.54% 7.86% -
ROE 2.74% 0.23% 0.41% 0.44% 0.97% 2.34% 2.43% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 91.03 38.40 37.10 38.05 33.25 53.75 57.26 8.02%
EPS 3.31 0.30 0.53 0.58 1.35 4.59 4.50 -4.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.33 1.30 1.32 1.39 1.96 1.85 -6.82%
Adjusted Per Share Value based on latest NOSH - 61,551
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 21.76 5.49 5.32 5.40 4.72 5.07 5.32 26.44%
EPS 0.79 0.04 0.08 0.08 0.19 0.43 0.42 11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2892 0.1903 0.1862 0.1875 0.1972 0.185 0.172 9.04%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.78 0.80 1.06 1.18 1.35 1.76 1.48 -
P/RPS 0.86 2.08 2.86 3.10 4.06 3.27 2.58 -16.72%
P/EPS 23.56 266.67 200.00 203.45 100.00 38.34 32.89 -5.40%
EY 4.24 0.38 0.50 0.49 1.00 2.61 3.04 5.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.82 0.89 0.97 0.90 0.80 -3.64%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 13/09/06 05/09/05 15/09/04 18/09/03 30/09/02 03/09/01 -
Price 0.78 0.80 1.00 1.24 1.24 1.58 2.64 -
P/RPS 0.86 2.08 2.70 3.26 3.73 2.94 4.61 -24.40%
P/EPS 23.56 266.67 188.68 213.79 91.85 34.42 58.67 -14.10%
EY 4.24 0.38 0.53 0.47 1.09 2.91 1.70 16.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.77 0.94 0.89 0.81 1.43 -12.53%

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