[MAGNI] YoY TTM Result on 31-Jan-2001 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
07-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2001
Quarter
31-Jan-2001 [#3]
Profit Trend
QoQ- -3.7%
YoY- 335.59%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 83,637 84,247 89,978 97,204 22,694 38.52%
PBT 5,357 9,527 9,570 9,501 1,955 28.63%
Tax -1,930 -2,314 -1,725 -2,732 -401 48.07%
NP 3,427 7,213 7,845 6,769 1,554 21.84%
-
NP to SH 3,427 7,213 7,845 6,769 1,554 21.84%
-
Tax Rate 36.03% 24.29% 18.03% 28.75% 20.51% -
Total Cost 80,210 77,034 82,133 90,435 21,140 39.53%
-
Net Worth 81,400 83,425 79,095 72,560 56,019 9.78%
Dividend
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 3,083 - 2,815 2,412 - -
Div Payout % 89.97% - 35.90% 35.64% - -
Equity
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 81,400 83,425 79,095 72,560 56,019 9.78%
NOSH 61,666 61,342 40,770 40,311 31,649 18.13%
Ratio Analysis
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 4.10% 8.56% 8.72% 6.96% 6.85% -
ROE 4.21% 8.65% 9.92% 9.33% 2.77% -
Per Share
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 135.63 137.34 220.69 241.13 71.70 17.26%
EPS 5.56 11.76 19.24 16.79 4.91 3.15%
DPS 5.00 0.00 7.00 6.00 0.00 -
NAPS 1.32 1.36 1.94 1.80 1.77 -7.06%
Adjusted Per Share Value based on latest NOSH - 40,311
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 19.27 19.41 20.73 22.40 5.23 38.51%
EPS 0.79 1.66 1.81 1.56 0.36 21.69%
DPS 0.71 0.00 0.65 0.56 0.00 -
NAPS 0.1876 0.1922 0.1823 0.1672 0.1291 9.78%
Price Multiplier on Financial Quarter End Date
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/01/04 30/01/03 30/01/02 31/01/01 - -
Price 1.40 1.14 2.18 1.30 0.00 -
P/RPS 1.03 0.83 0.99 0.54 0.00 -
P/EPS 25.19 9.70 11.33 7.74 0.00 -
EY 3.97 10.31 8.83 12.92 0.00 -
DY 3.57 0.00 3.21 4.62 0.00 -
P/NAPS 1.06 0.84 1.12 0.72 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 15/03/04 14/04/03 26/03/02 07/03/01 - -
Price 1.82 1.03 2.00 1.28 0.00 -
P/RPS 1.34 0.75 0.91 0.53 0.00 -
P/EPS 32.75 8.76 10.39 7.62 0.00 -
EY 3.05 11.42 9.62 13.12 0.00 -
DY 2.75 0.00 3.50 4.69 0.00 -
P/NAPS 1.38 0.76 1.03 0.71 0.00 -

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