[MAGNI] YoY TTM Result on 30-Apr-2007 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 30.84%
YoY- 270.12%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 376,717 388,094 339,658 200,980 93,058 93,736 90,608 26.79%
PBT 21,798 15,736 13,037 5,853 1,282 1,434 3,629 34.80%
Tax -5,302 -4,196 -2,881 -1,533 -114 -526 -986 32.34%
NP 16,496 11,540 10,156 4,320 1,168 908 2,643 35.67%
-
NP to SH 16,496 11,544 10,159 4,323 1,168 908 2,643 35.67%
-
Tax Rate 24.32% 26.66% 22.10% 26.19% 8.89% 36.68% 27.17% -
Total Cost 360,221 376,554 329,502 196,660 91,890 92,828 87,965 26.47%
-
Net Worth 147,110 103,517 127,773 103,412 81,433 61,304 82,971 10.01%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 7,769 5,175 4,575 3,774 1,224 2,206 5,346 6.42%
Div Payout % 47.10% 44.84% 45.04% 87.31% 104.84% 243.06% 202.28% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 147,110 103,517 127,773 103,412 81,433 61,304 82,971 10.01%
NOSH 103,598 103,517 103,043 103,412 61,228 61,304 62,857 8.68%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 4.38% 2.97% 2.99% 2.15% 1.26% 0.97% 2.92% -
ROE 11.21% 11.15% 7.95% 4.18% 1.43% 1.48% 3.19% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 363.63 374.91 329.63 194.35 151.99 152.90 144.15 16.66%
EPS 15.92 11.15 9.86 4.18 1.91 1.48 4.20 24.85%
DPS 7.50 5.00 4.44 3.65 2.00 3.60 8.51 -2.08%
NAPS 1.42 1.00 1.24 1.00 1.33 1.00 1.32 1.22%
Adjusted Per Share Value based on latest NOSH - 103,412
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 86.94 89.57 78.39 46.39 21.48 21.63 20.91 26.79%
EPS 3.81 2.66 2.34 1.00 0.27 0.21 0.61 35.68%
DPS 1.79 1.19 1.06 0.87 0.28 0.51 1.23 6.44%
NAPS 0.3395 0.2389 0.2949 0.2387 0.1879 0.1415 0.1915 10.00%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.20 0.81 0.98 0.76 0.86 1.19 1.48 -
P/RPS 0.33 0.22 0.30 0.39 0.57 0.78 1.03 -17.27%
P/EPS 7.54 7.26 9.94 18.18 45.08 80.34 35.20 -22.63%
EY 13.27 13.77 10.06 5.50 2.22 1.24 2.84 29.28%
DY 6.25 6.17 4.53 4.80 2.33 3.03 5.75 1.39%
P/NAPS 0.85 0.81 0.79 0.76 0.65 1.19 1.12 -4.49%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 03/07/06 30/06/05 30/06/04 -
Price 1.17 0.86 0.89 0.80 0.83 1.13 1.20 -
P/RPS 0.32 0.23 0.27 0.41 0.55 0.74 0.83 -14.68%
P/EPS 7.35 7.71 9.03 19.14 43.51 76.29 28.54 -20.22%
EY 13.61 12.97 11.08 5.23 2.30 1.31 3.50 25.38%
DY 6.41 5.81 4.99 4.56 2.41 3.19 7.09 -1.66%
P/NAPS 0.82 0.86 0.72 0.80 0.62 1.13 0.91 -1.71%

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