[MAGNI] YoY Quarter Result on 31-Oct-2006 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 34.41%
YoY- -45.05%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 88,220 96,947 84,528 24,445 24,818 23,835 22,212 25.81%
PBT 5,781 5,150 4,513 347 490 539 1,420 26.33%
Tax -1,614 -1,420 -1,110 -97 -35 -123 -368 27.91%
NP 4,167 3,730 3,403 250 455 416 1,052 25.76%
-
NP to SH 4,168 3,732 3,405 250 455 416 1,052 25.76%
-
Tax Rate 27.92% 27.57% 24.60% 27.95% 7.14% 22.82% 25.92% -
Total Cost 84,053 93,217 81,125 24,195 24,363 23,419 21,160 25.81%
-
Net Worth 137,896 135,803 128,334 81,097 78,087 81,364 83,667 8.67%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 137,896 135,803 128,334 81,097 78,087 81,364 83,667 8.67%
NOSH 103,681 103,666 103,495 60,975 61,486 61,176 61,520 9.08%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 4.72% 3.85% 4.03% 1.02% 1.83% 1.75% 4.74% -
ROE 3.02% 2.75% 2.65% 0.31% 0.58% 0.51% 1.26% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 85.09 93.52 81.67 40.09 40.36 38.96 36.11 15.34%
EPS 4.02 3.60 3.29 0.41 0.74 0.68 1.71 15.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.31 1.24 1.33 1.27 1.33 1.36 -0.37%
Adjusted Per Share Value based on latest NOSH - 60,975
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 20.36 22.37 19.51 5.64 5.73 5.50 5.13 25.80%
EPS 0.96 0.86 0.79 0.06 0.11 0.10 0.24 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3183 0.3134 0.2962 0.1872 0.1802 0.1878 0.1931 8.67%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.98 0.82 1.07 0.79 0.93 1.23 1.43 -
P/RPS 1.15 0.88 1.31 1.97 2.30 3.16 3.96 -18.60%
P/EPS 24.38 22.78 32.52 192.68 125.68 180.88 83.63 -18.55%
EY 4.10 4.39 3.07 0.52 0.80 0.55 1.20 22.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.86 0.59 0.73 0.92 1.05 -5.65%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/12/09 30/12/08 31/12/07 15/12/06 28/12/05 20/12/04 30/12/03 -
Price 0.94 0.79 1.00 0.85 0.79 1.19 1.40 -
P/RPS 1.10 0.84 1.22 2.12 1.96 3.05 3.88 -18.93%
P/EPS 23.38 21.94 30.40 207.32 106.76 175.00 81.87 -18.83%
EY 4.28 4.56 3.29 0.48 0.94 0.57 1.22 23.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.60 0.81 0.64 0.62 0.89 1.03 -6.00%

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