[MAGNI] YoY Quarter Result on 31-Oct-2005 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 38.3%
YoY- 9.38%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 96,947 84,528 24,445 24,818 23,835 22,212 22,346 27.68%
PBT 5,150 4,513 347 490 539 1,420 2,356 13.90%
Tax -1,420 -1,110 -97 -35 -123 -368 -516 18.36%
NP 3,730 3,403 250 455 416 1,052 1,840 12.48%
-
NP to SH 3,732 3,405 250 455 416 1,052 1,840 12.49%
-
Tax Rate 27.57% 24.60% 27.95% 7.14% 22.82% 25.92% 21.90% -
Total Cost 93,217 81,125 24,195 24,363 23,419 21,160 20,506 28.67%
-
Net Worth 135,803 128,334 81,097 78,087 81,364 83,667 82,186 8.72%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 135,803 128,334 81,097 78,087 81,364 83,667 82,186 8.72%
NOSH 103,666 103,495 60,975 61,486 61,176 61,520 40,888 16.75%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 3.85% 4.03% 1.02% 1.83% 1.75% 4.74% 8.23% -
ROE 2.75% 2.65% 0.31% 0.58% 0.51% 1.26% 2.24% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 93.52 81.67 40.09 40.36 38.96 36.11 54.65 9.35%
EPS 3.60 3.29 0.41 0.74 0.68 1.71 4.50 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.24 1.33 1.27 1.33 1.36 2.01 -6.88%
Adjusted Per Share Value based on latest NOSH - 61,486
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 22.37 19.51 5.64 5.73 5.50 5.13 5.16 27.66%
EPS 0.86 0.79 0.06 0.11 0.10 0.24 0.42 12.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3134 0.2962 0.1872 0.1802 0.1878 0.1931 0.1897 8.71%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.82 1.07 0.79 0.93 1.23 1.43 1.75 -
P/RPS 0.88 1.31 1.97 2.30 3.16 3.96 3.20 -19.34%
P/EPS 22.78 32.52 192.68 125.68 180.88 83.63 38.89 -8.52%
EY 4.39 3.07 0.52 0.80 0.55 1.20 2.57 9.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.86 0.59 0.73 0.92 1.05 0.87 -5.23%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 30/12/08 31/12/07 15/12/06 28/12/05 20/12/04 30/12/03 30/12/02 -
Price 0.79 1.00 0.85 0.79 1.19 1.40 1.71 -
P/RPS 0.84 1.22 2.12 1.96 3.05 3.88 3.13 -19.67%
P/EPS 21.94 30.40 207.32 106.76 175.00 81.87 38.00 -8.74%
EY 4.56 3.29 0.48 0.94 0.57 1.22 2.63 9.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.81 0.64 0.62 0.89 1.03 0.85 -5.63%

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