[MAGNI] YoY TTM Result on 31-Jul-2004 [#1]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

15-Sep-2004

Admission Sponsor

Sponsor

Financial Year

30-Apr-2005

Quarter

31-Jul-2004 [#1]

Profit Trend

QoQ- -17.9%

YoY- -55.81%

Quarter Report

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
TTM Result
Revenue	271,445	93,836	93,347	93,584	83,834	84,589	97,477	18.60%
YoY %	189.28%	0.52%	-0.25%	11.63%	-0.89%	-13.22%	-	-
Horiz. %	278.47%	96.26%	95.76%	96.01%	86.00%	86.78%	100.00%	-
PBT	10,151	1,296	1,233	2,869	7,333	10,391	9,383	1.31%
YoY %	683.26%	5.11%	-57.02%	-60.88%	-29.43%	10.74%	-	-
Horiz. %	108.19%	13.81%	13.14%	30.58%	78.15%	110.74%	100.00%	-
Tax	-2,589	-271	-353	-699	-2,422	-2,250	-2,050	3.96%
YoY %	-855.35%	23.23%	49.50%	71.14%	-7.64%	-9.76%	-	-
Horiz. %	126.29%	13.22%	17.22%	34.10%	118.15%	109.76%	100.00%	-
NP	7,562	1,025	880	2,170	4,911	8,141	7,333	0.51%
YoY %	637.76%	16.48%	-59.45%	-55.81%	-39.68%	11.02%	-	-
Horiz. %	103.12%	13.98%	12.00%	29.59%	66.97%	111.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,565	1,025	880	2,170	4,911	8,141	7,333	0.52%
YoY %	638.05%	16.48%	-59.45%	-55.81%	-39.68%	11.02%	-	-
Horiz. %	103.16%	13.98%	12.00%	29.59%	66.97%	111.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.50%	20.91%	28.63%	24.36%	33.03%	21.65%	21.85%	-
YoY %	21.95%	-26.96%	17.53%	-26.25%	52.56%	-0.92%	-	-
Horiz. %	116.70%	95.70%	131.03%	111.49%	151.17%	99.08%	100.00%	-
Total Cost	263,883	92,811	92,467	91,414	78,923	76,448	90,144	19.59%
YoY %	184.32%	0.37%	1.15%	15.83%	3.24%	-15.19%	-	-
Horiz. %	292.73%	102.96%	102.58%	101.41%	87.55%	84.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,313	82,459	80,698	81,248	85,459	40,893	74,534	9.04%
YoY %	51.97%	2.18%	-0.68%	-4.93%	108.98%	-45.14%	-	-
Horiz. %	168.13%	110.63%	108.27%	109.01%	114.66%	54.86%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Dividend
Div	3,774	1,224	2,206	5,346	-	-	2,815	5.00%
YoY %	208.33%	-44.51%	-58.74%	0.00%	-	-	-	-
Horiz. %	134.07%	43.48%	78.37%	189.91%	-	-	100.00%	-
Div Payout %	49.90%	119.47%	250.79%	246.37%	-	-	38.40%	-
YoY %	-58.23%	-52.36%	1.79%	0.00%	-	-	-	-
Horiz. %	129.95%	311.12%	653.10%	641.59%	-	-	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Equity
Net Worth	125,313	82,459	80,698	81,248	85,459	40,893	74,534	9.04%
YoY %	51.97%	2.18%	-0.68%	-4.93%	108.98%	-45.14%	-	-
Horiz. %	168.13%	110.63%	108.27%	109.01%	114.66%	54.86%	100.00%	-
NOSH	103,564	61,999	62,075	61,551	61,481	40,893	40,288	17.03%
YoY %	67.04%	-0.12%	0.85%	0.11%	50.35%	1.50%	-	-
Horiz. %	257.06%	153.89%	154.08%	152.78%	152.60%	101.50%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Ratio Analysis
NP Margin	2.79%	1.09%	0.94%	2.32%	5.86%	9.62%	7.52%	-
YoY %	155.96%	15.96%	-59.48%	-60.41%	-39.09%	27.93%	-	-
Horiz. %	37.10%	14.49%	12.50%	30.85%	77.93%	127.93%	100.00%	-
ROE	6.04%	1.24%	1.09%	2.67%	5.75%	19.91%	9.84%	-
YoY %	387.10%	13.76%	-59.18%	-53.57%	-71.12%	102.34%	-	-
Horiz. %	61.38%	12.60%	11.08%	27.13%	58.43%	202.34%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Per Share
RPS	262.10	151.35	150.38	152.04	136.36	206.85	241.95	1.34%
YoY %	73.17%	0.65%	-1.09%	11.50%	-34.08%	-14.51%	-	-
Horiz. %	108.33%	62.55%	62.15%	62.84%	56.36%	85.49%	100.00%	-
EPS	7.30	1.65	1.42	3.53	7.99	19.91	18.20	-14.11%
YoY %	342.42%	16.20%	-59.77%	-55.82%	-59.87%	9.40%	-	-
Horiz. %	40.11%	9.07%	7.80%	19.40%	43.90%	109.40%	100.00%	-
DPS	3.64	1.98	3.56	8.69	0.00	0.00	7.00	-10.32%
YoY %	83.84%	-44.38%	-59.03%	0.00%	0.00%	0.00%	-	-
Horiz. %	52.00%	28.29%	50.86%	124.14%	0.00%	0.00%	100.00%	-
NAPS	1.21	1.33	1.30	1.32	1.39	1.00	1.85	-6.82%
YoY %	-9.02%	2.31%	-1.52%	-5.04%	39.00%	-45.95%	-	-
Horiz. %	65.41%	71.89%	70.27%	71.35%	75.14%	54.05%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Adjusted Per Share Value based on latest NOSH - 61,551
RPS	62.55	21.62	21.51	21.57	19.32	19.49	22.46	18.60%
YoY %	189.32%	0.51%	-0.28%	11.65%	-0.87%	-13.22%	-	-
Horiz. %	278.50%	96.26%	95.77%	96.04%	86.02%	86.78%	100.00%	-
EPS	1.74	0.24	0.20	0.50	1.13	1.88	1.69	0.48%
YoY %	625.00%	20.00%	-60.00%	-55.75%	-39.89%	11.24%	-	-
Horiz. %	102.96%	14.20%	11.83%	29.59%	66.86%	111.24%	100.00%	-
DPS	0.87	0.28	0.51	1.23	0.00	0.00	0.65	4.97%
YoY %	210.71%	-45.10%	-58.54%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.85%	43.08%	78.46%	189.23%	0.00%	0.00%	100.00%	-
NAPS	0.2888	0.19	0.186	0.1872	0.1969	0.0942	0.1718	9.03%
YoY %	52.00%	2.15%	-0.64%	-4.93%	109.02%	-45.17%	-	-
Horiz. %	168.10%	110.59%	108.27%	108.96%	114.61%	54.83%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	31/07/02	31/07/01	-
Price	0.78	0.80	1.06	1.18	1.35	1.76	1.48	-
P/RPS	0.30	0.53	0.70	0.78	0.99	0.85	0.61	-11.15%
YoY %	-43.40%	-24.29%	-10.26%	-21.21%	16.47%	39.34%	-	-
Horiz. %	49.18%	86.89%	114.75%	127.87%	162.30%	139.34%	100.00%	-
P/EPS	10.68	48.39	74.77	33.47	16.90	8.84	8.13	4.64%
YoY %	-77.93%	-35.28%	123.39%	98.05%	91.18%	8.73%	-	-
Horiz. %	131.37%	595.20%	919.68%	411.69%	207.87%	108.73%	100.00%	-
EY	9.36	2.07	1.34	2.99	5.92	11.31	12.30	-4.44%
YoY %	352.17%	54.48%	-55.18%	-49.49%	-47.66%	-8.05%	-	-
Horiz. %	76.10%	16.83%	10.89%	24.31%	48.13%	91.95%	100.00%	-
DY	4.67	2.47	3.35	7.36	0.00	0.00	4.73	-0.21%
YoY %	89.07%	-26.27%	-54.48%	0.00%	0.00%	0.00%	-	-
Horiz. %	98.73%	52.22%	70.82%	155.60%	0.00%	0.00%	100.00%	-
P/NAPS	0.64	0.60	0.82	0.89	0.97	1.76	0.80	-3.64%
YoY %	6.67%	-26.83%	-7.87%	-8.25%	-44.89%	120.00%	-	-
Horiz. %	80.00%	75.00%	102.50%	111.25%	121.25%	220.00%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Announcement Date
Date	28/09/07	13/09/06	05/09/05	15/09/04	18/09/03	30/09/02	03/09/01	-
Price	0.78	0.80	1.00	1.24	1.24	1.58	2.64	-
P/RPS	0.30	0.53	0.66	0.82	0.91	0.76	1.09	-19.33%
YoY %	-43.40%	-19.70%	-19.51%	-9.89%	19.74%	-30.28%	-	-
Horiz. %	27.52%	48.62%	60.55%	75.23%	83.49%	69.72%	100.00%	-
P/EPS	10.68	48.39	70.54	35.17	15.52	7.94	14.50	-4.96%
YoY %	-77.93%	-31.40%	100.57%	126.61%	95.47%	-45.24%	-	-
Horiz. %	73.66%	333.72%	486.48%	242.55%	107.03%	54.76%	100.00%	-
EY	9.36	2.07	1.42	2.84	6.44	12.60	6.89	5.23%
YoY %	352.17%	45.77%	-50.00%	-55.90%	-48.89%	82.87%	-	-
Horiz. %	135.85%	30.04%	20.61%	41.22%	93.47%	182.87%	100.00%	-
DY	4.67	2.47	3.56	7.00	0.00	0.00	2.65	9.89%
YoY %	89.07%	-30.62%	-49.14%	0.00%	0.00%	0.00%	-	-
Horiz. %	176.23%	93.21%	134.34%	264.15%	0.00%	0.00%	100.00%	-
P/NAPS	0.64	0.60	0.77	0.94	0.89	1.58	1.43	-12.53%
YoY %	6.67%	-22.08%	-18.09%	5.62%	-43.67%	10.49%	-	-
Horiz. %	44.76%	41.96%	53.85%	65.73%	62.24%	110.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos