[MAGNI] YoY TTM Result on 31-Jan-2005 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -40.55%
YoY- -73.39%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 336,210 154,101 94,259 97,572 83,637 84,247 89,978 24.55%
PBT 14,159 4,487 1,225 1,292 5,357 9,527 9,570 6.74%
Tax -3,587 -1,183 -277 -380 -1,930 -2,314 -1,725 12.97%
NP 10,572 3,304 948 912 3,427 7,213 7,845 5.09%
-
NP to SH 10,578 3,304 948 912 3,427 7,213 7,845 5.10%
-
Tax Rate 25.33% 26.37% 22.61% 29.41% 36.03% 24.29% 18.03% -
Total Cost 325,638 150,797 93,311 96,660 80,210 77,034 82,133 25.79%
-
Net Worth 127,726 125,481 79,200 90,299 81,400 83,425 79,095 8.31%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 3,774 1,224 2,206 2,262 3,083 - 2,815 5.00%
Div Payout % 35.68% 37.06% 232.80% 248.12% 89.97% - 35.90% -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 127,726 125,481 79,200 90,299 81,400 83,425 79,095 8.31%
NOSH 103,842 103,703 60,000 70,000 61,666 61,342 40,770 16.85%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 3.14% 2.14% 1.01% 0.93% 4.10% 8.56% 8.72% -
ROE 8.28% 2.63% 1.20% 1.01% 4.21% 8.65% 9.92% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 323.77 148.60 157.10 139.39 135.63 137.34 220.69 6.59%
EPS 10.19 3.19 1.58 1.30 5.56 11.76 19.24 -10.04%
DPS 3.65 1.18 3.68 3.23 5.00 0.00 7.00 -10.28%
NAPS 1.23 1.21 1.32 1.29 1.32 1.36 1.94 -7.31%
Adjusted Per Share Value based on latest NOSH - 70,000
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 77.48 35.51 21.72 22.48 19.27 19.41 20.73 24.56%
EPS 2.44 0.76 0.22 0.21 0.79 1.66 1.81 5.10%
DPS 0.87 0.28 0.51 0.52 0.71 0.00 0.65 4.97%
NAPS 0.2943 0.2892 0.1825 0.2081 0.1876 0.1922 0.1823 8.30%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 -
Price 0.97 0.81 0.83 1.25 1.40 1.14 2.18 -
P/RPS 0.30 0.55 0.53 0.90 1.03 0.83 0.99 -18.03%
P/EPS 9.52 25.42 52.53 95.94 25.19 9.70 11.33 -2.85%
EY 10.50 3.93 1.90 1.04 3.97 10.31 8.83 2.92%
DY 3.76 1.46 4.43 2.59 3.57 0.00 3.21 2.66%
P/NAPS 0.79 0.67 0.63 0.97 1.06 0.84 1.12 -5.64%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 28/03/08 15/03/07 29/03/06 30/03/05 15/03/04 14/04/03 26/03/02 -
Price 0.91 0.88 0.89 1.24 1.82 1.03 2.00 -
P/RPS 0.28 0.59 0.57 0.89 1.34 0.75 0.91 -17.82%
P/EPS 8.93 27.62 56.33 95.18 32.75 8.76 10.39 -2.49%
EY 11.19 3.62 1.78 1.05 3.05 11.42 9.62 2.55%
DY 4.01 1.34 4.13 2.61 2.75 0.00 3.50 2.29%
P/NAPS 0.74 0.73 0.67 0.96 1.38 0.76 1.03 -5.35%

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