[MAGNI] YoY TTM Result on 31-Jan-2007 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 302.93%
YoY- 248.52%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 383,114 376,110 336,210 154,101 94,259 97,572 83,637 28.84%
PBT 20,302 13,677 14,159 4,487 1,225 1,292 5,357 24.83%
Tax -5,205 -3,304 -3,587 -1,183 -277 -380 -1,930 17.96%
NP 15,097 10,373 10,572 3,304 948 912 3,427 28.00%
-
NP to SH 15,099 10,377 10,578 3,304 948 912 3,427 28.00%
-
Tax Rate 25.64% 24.16% 25.33% 26.37% 22.61% 29.41% 36.03% -
Total Cost 368,017 365,737 325,638 150,797 93,311 96,660 80,210 28.87%
-
Net Worth 142,831 133,384 127,726 125,481 79,200 90,299 81,400 9.81%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 5,175 4,575 3,774 1,224 2,206 2,262 3,083 9.00%
Div Payout % 34.28% 44.09% 35.68% 37.06% 232.80% 248.12% 89.97% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 142,831 133,384 127,726 125,481 79,200 90,299 81,400 9.81%
NOSH 103,500 103,399 103,842 103,703 60,000 70,000 61,666 9.00%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 3.94% 2.76% 3.14% 2.14% 1.01% 0.93% 4.10% -
ROE 10.57% 7.78% 8.28% 2.63% 1.20% 1.01% 4.21% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 370.16 363.75 323.77 148.60 157.10 139.39 135.63 18.19%
EPS 14.59 10.04 10.19 3.19 1.58 1.30 5.56 17.42%
DPS 5.00 4.42 3.65 1.18 3.68 3.23 5.00 0.00%
NAPS 1.38 1.29 1.23 1.21 1.32 1.29 1.32 0.74%
Adjusted Per Share Value based on latest NOSH - 103,703
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 88.29 86.67 77.48 35.51 21.72 22.48 19.27 28.84%
EPS 3.48 2.39 2.44 0.76 0.22 0.21 0.79 28.00%
DPS 1.19 1.05 0.87 0.28 0.51 0.52 0.71 8.98%
NAPS 0.3291 0.3074 0.2943 0.2892 0.1825 0.2081 0.1876 9.81%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.95 0.86 0.97 0.81 0.83 1.25 1.40 -
P/RPS 0.26 0.24 0.30 0.55 0.53 0.90 1.03 -20.48%
P/EPS 6.51 8.57 9.52 25.42 52.53 95.94 25.19 -20.17%
EY 15.36 11.67 10.50 3.93 1.90 1.04 3.97 25.26%
DY 5.26 5.15 3.76 1.46 4.43 2.59 3.57 6.66%
P/NAPS 0.69 0.67 0.79 0.67 0.63 0.97 1.06 -6.89%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 27/03/09 28/03/08 15/03/07 29/03/06 30/03/05 15/03/04 -
Price 1.00 0.75 0.91 0.88 0.89 1.24 1.82 -
P/RPS 0.27 0.21 0.28 0.59 0.57 0.89 1.34 -23.41%
P/EPS 6.85 7.47 8.93 27.62 56.33 95.18 32.75 -22.93%
EY 14.59 13.38 11.19 3.62 1.78 1.05 3.05 29.77%
DY 5.00 5.90 4.01 1.34 4.13 2.61 2.75 10.46%
P/NAPS 0.72 0.58 0.74 0.73 0.67 0.96 1.38 -10.26%

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