[MAGNI] YoY Quarter Result on 31-Oct-2011 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 19.5%
YoY- 48.78%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 162,036 150,765 135,129 140,906 115,336 88,220 96,947 8.93%
PBT 10,822 12,653 13,728 11,862 7,953 5,781 5,150 13.16%
Tax -2,819 -3,176 -3,451 -3,014 -2,006 -1,614 -1,420 12.10%
NP 8,003 9,477 10,277 8,848 5,947 4,167 3,730 13.56%
-
NP to SH 8,002 9,477 10,276 8,848 5,947 4,168 3,732 13.54%
-
Tax Rate 26.05% 25.10% 25.14% 25.41% 25.22% 27.92% 27.57% -
Total Cost 154,033 141,288 124,852 132,058 109,389 84,053 93,217 8.72%
-
Net Worth 243,963 216,864 195,319 171,321 150,229 137,896 135,803 10.25%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 243,963 216,864 195,319 171,321 150,229 137,896 135,803 10.25%
NOSH 108,428 108,432 108,511 108,431 103,606 103,681 103,666 0.75%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 4.94% 6.29% 7.61% 6.28% 5.16% 4.72% 3.85% -
ROE 3.28% 4.37% 5.26% 5.16% 3.96% 3.02% 2.75% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 149.44 139.04 124.53 129.95 111.32 85.09 93.52 8.12%
EPS 7.38 8.74 9.47 8.16 5.74 4.02 3.60 12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.00 1.80 1.58 1.45 1.33 1.31 9.42%
Adjusted Per Share Value based on latest NOSH - 108,431
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 37.34 34.74 31.14 32.47 26.58 20.33 22.34 8.93%
EPS 1.84 2.18 2.37 2.04 1.37 0.96 0.86 13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5622 0.4997 0.4501 0.3948 0.3462 0.3178 0.3129 10.25%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.94 2.30 1.49 1.29 1.29 0.98 0.82 -
P/RPS 1.97 1.65 1.20 0.99 1.16 1.15 0.88 14.36%
P/EPS 39.84 26.32 15.73 15.81 22.47 24.38 22.78 9.75%
EY 2.51 3.80 6.36 6.33 4.45 4.10 4.39 -8.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.15 0.83 0.82 0.89 0.74 0.63 12.97%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 03/12/14 09/12/13 17/12/12 15/12/11 30/12/10 30/12/09 30/12/08 -
Price 2.76 2.46 1.45 1.23 1.12 0.94 0.79 -
P/RPS 1.85 1.77 1.16 0.95 1.01 1.10 0.84 14.05%
P/EPS 37.40 28.15 15.31 15.07 19.51 23.38 21.94 9.29%
EY 2.67 3.55 6.53 6.63 5.13 4.28 4.56 -8.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.23 0.81 0.78 0.77 0.71 0.60 12.70%

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