[MAGNI] YoY TTM Result on 30-Apr-2004 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -22.88%
YoY- -55.64%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 200,980 93,058 93,736 90,608 85,374 85,678 99,511 12.42%
PBT 5,853 1,282 1,434 3,629 8,529 10,404 9,735 -8.12%
Tax -1,533 -114 -526 -986 -2,571 -2,327 -2,165 -5.58%
NP 4,320 1,168 908 2,643 5,958 8,077 7,570 -8.92%
-
NP to SH 4,323 1,168 908 2,643 5,958 8,077 7,570 -8.91%
-
Tax Rate 26.19% 8.89% 36.68% 27.17% 30.14% 22.37% 22.24% -
Total Cost 196,660 91,890 92,828 87,965 79,416 77,601 91,941 13.50%
-
Net Worth 103,412 81,433 61,304 82,971 81,488 40,847 72,410 6.11%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 3,774 1,224 2,206 5,346 - - 2,815 5.00%
Div Payout % 87.31% 104.84% 243.06% 202.28% - - 37.20% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 103,412 81,433 61,304 82,971 81,488 40,847 72,410 6.11%
NOSH 103,412 61,228 61,304 62,857 59,480 40,847 40,228 17.03%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 2.15% 1.26% 0.97% 2.92% 6.98% 9.43% 7.61% -
ROE 4.18% 1.43% 1.48% 3.19% 7.31% 19.77% 10.45% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 194.35 151.99 152.90 144.15 143.53 209.75 247.37 -3.93%
EPS 4.18 1.91 1.48 4.20 10.02 19.77 18.82 -22.17%
DPS 3.65 2.00 3.60 8.51 0.00 0.00 7.00 -10.28%
NAPS 1.00 1.33 1.00 1.32 1.37 1.00 1.80 -9.32%
Adjusted Per Share Value based on latest NOSH - 62,857
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 46.31 21.44 21.60 20.88 19.67 19.74 22.93 12.42%
EPS 1.00 0.27 0.21 0.61 1.37 1.86 1.74 -8.81%
DPS 0.87 0.28 0.51 1.23 0.00 0.00 0.65 4.97%
NAPS 0.2383 0.1877 0.1413 0.1912 0.1878 0.0941 0.1669 6.11%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.76 0.86 1.19 1.48 1.10 1.97 1.16 -
P/RPS 0.39 0.57 0.78 1.03 0.77 0.94 0.47 -3.06%
P/EPS 18.18 45.08 80.34 35.20 10.98 9.96 6.16 19.75%
EY 5.50 2.22 1.24 2.84 9.11 10.04 16.22 -16.48%
DY 4.80 2.33 3.03 5.75 0.00 0.00 6.03 -3.72%
P/NAPS 0.76 0.65 1.19 1.12 0.80 1.97 0.64 2.90%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 03/07/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.80 0.83 1.13 1.20 1.15 1.76 1.12 -
P/RPS 0.41 0.55 0.74 0.83 0.80 0.84 0.45 -1.53%
P/EPS 19.14 43.51 76.29 28.54 11.48 8.90 5.95 21.48%
EY 5.23 2.30 1.31 3.50 8.71 11.23 16.80 -17.66%
DY 4.56 2.41 3.19 7.09 0.00 0.00 6.25 -5.11%
P/NAPS 0.80 0.62 1.13 0.91 0.84 1.76 0.62 4.33%

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