[MAGNI] YoY Quarter Result on 31-Jul-2005 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
05-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 157.03%
YoY- -7.84%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 100,897 94,272 23,807 23,029 23,418 20,442 21,982 28.88%
PBT 4,253 4,610 312 298 499 1,259 2,455 9.58%
Tax -1,173 -1,182 -126 31 -142 -429 -578 12.50%
NP 3,080 3,428 186 329 357 830 1,877 8.59%
-
NP to SH 3,081 3,428 186 329 357 830 1,877 8.60%
-
Tax Rate 27.58% 25.64% 40.38% -10.40% 28.46% 34.07% 23.54% -
Total Cost 97,817 90,844 23,621 22,700 23,061 19,612 20,105 30.14%
-
Net Worth 95,203 125,313 82,459 80,698 81,248 85,459 80,150 2.90%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 95,203 125,313 82,459 80,698 81,248 85,459 80,150 2.90%
NOSH 74,963 103,564 61,999 62,075 61,551 61,481 40,893 10.61%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 3.05% 3.64% 0.78% 1.43% 1.52% 4.06% 8.54% -
ROE 3.24% 2.74% 0.23% 0.41% 0.44% 0.97% 2.34% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 134.59 91.03 38.40 37.10 38.05 33.25 53.75 16.51%
EPS 4.11 3.31 0.30 0.53 0.58 1.35 4.59 -1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.21 1.33 1.30 1.32 1.39 1.96 -6.97%
Adjusted Per Share Value based on latest NOSH - 62,075
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 23.29 21.76 5.49 5.32 5.40 4.72 5.07 28.90%
EPS 0.71 0.79 0.04 0.08 0.08 0.19 0.43 8.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2197 0.2892 0.1903 0.1862 0.1875 0.1972 0.185 2.90%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.88 0.78 0.80 1.06 1.18 1.35 1.76 -
P/RPS 0.65 0.86 2.08 2.86 3.10 4.06 3.27 -23.58%
P/EPS 21.41 23.56 266.67 200.00 203.45 100.00 38.34 -9.24%
EY 4.67 4.24 0.38 0.50 0.49 1.00 2.61 10.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.60 0.82 0.89 0.97 0.90 -4.32%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 23/09/08 28/09/07 13/09/06 05/09/05 15/09/04 18/09/03 30/09/02 -
Price 0.75 0.78 0.80 1.00 1.24 1.24 1.58 -
P/RPS 0.56 0.86 2.08 2.70 3.26 3.73 2.94 -24.12%
P/EPS 18.25 23.56 266.67 188.68 213.79 91.85 34.42 -10.02%
EY 5.48 4.24 0.38 0.53 0.47 1.09 2.91 11.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.60 0.77 0.94 0.89 0.81 -5.14%

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