[MAGNI] YoY TTM Result on 31-Jan-2003 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
14-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -9.88%
YoY- -8.06%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 94,259 97,572 83,637 84,247 89,978 97,204 22,694 26.75%
PBT 1,225 1,292 5,357 9,527 9,570 9,501 1,955 -7.48%
Tax -277 -380 -1,930 -2,314 -1,725 -2,732 -401 -5.97%
NP 948 912 3,427 7,213 7,845 6,769 1,554 -7.90%
-
NP to SH 948 912 3,427 7,213 7,845 6,769 1,554 -7.90%
-
Tax Rate 22.61% 29.41% 36.03% 24.29% 18.03% 28.75% 20.51% -
Total Cost 93,311 96,660 80,210 77,034 82,133 90,435 21,140 28.04%
-
Net Worth 79,200 90,299 81,400 83,425 79,095 72,560 56,019 5.93%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 2,206 2,262 3,083 - 2,815 2,412 - -
Div Payout % 232.80% 248.12% 89.97% - 35.90% 35.64% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 79,200 90,299 81,400 83,425 79,095 72,560 56,019 5.93%
NOSH 60,000 70,000 61,666 61,342 40,770 40,311 31,649 11.23%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 1.01% 0.93% 4.10% 8.56% 8.72% 6.96% 6.85% -
ROE 1.20% 1.01% 4.21% 8.65% 9.92% 9.33% 2.77% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 157.10 139.39 135.63 137.34 220.69 241.13 71.70 13.95%
EPS 1.58 1.30 5.56 11.76 19.24 16.79 4.91 -17.20%
DPS 3.68 3.23 5.00 0.00 7.00 6.00 0.00 -
NAPS 1.32 1.29 1.32 1.36 1.94 1.80 1.77 -4.76%
Adjusted Per Share Value based on latest NOSH - 61,342
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 21.72 22.48 19.27 19.41 20.73 22.40 5.23 26.75%
EPS 0.22 0.21 0.79 1.66 1.81 1.56 0.36 -7.87%
DPS 0.51 0.52 0.71 0.00 0.65 0.56 0.00 -
NAPS 0.1825 0.2081 0.1876 0.1922 0.1823 0.1672 0.1291 5.93%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 - -
Price 0.83 1.25 1.40 1.14 2.18 1.30 0.00 -
P/RPS 0.53 0.90 1.03 0.83 0.99 0.54 0.00 -
P/EPS 52.53 95.94 25.19 9.70 11.33 7.74 0.00 -
EY 1.90 1.04 3.97 10.31 8.83 12.92 0.00 -
DY 4.43 2.59 3.57 0.00 3.21 4.62 0.00 -
P/NAPS 0.63 0.97 1.06 0.84 1.12 0.72 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/03/06 30/03/05 15/03/04 14/04/03 26/03/02 07/03/01 - -
Price 0.89 1.24 1.82 1.03 2.00 1.28 0.00 -
P/RPS 0.57 0.89 1.34 0.75 0.91 0.53 0.00 -
P/EPS 56.33 95.18 32.75 8.76 10.39 7.62 0.00 -
EY 1.78 1.05 3.05 11.42 9.62 13.12 0.00 -
DY 4.13 2.61 2.75 0.00 3.50 4.69 0.00 -
P/NAPS 0.67 0.96 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