[MAGNI] YoY TTM Result on 31-Jul-2007 [#1]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

28-Sep-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

31-Jul-2007 [#1]

Profit Trend

QoQ- 74.99%

YoY- 638.05%

Quarter Report

MGOtrResults31July2007.xls

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
TTM Result
Revenue	379,961	400,240	346,283	271,445	93,836	93,347	93,584	26.29%
YoY %	-5.07%	15.58%	27.57%	189.28%	0.52%	-0.25%	-	-
Horiz. %	406.01%	427.68%	370.02%	290.05%	100.27%	99.75%	100.00%	-
PBT	23,948	16,209	12,680	10,151	1,296	1,233	2,869	42.40%
YoY %	47.75%	27.83%	24.91%	683.26%	5.11%	-57.02%	-	-
Horiz. %	834.72%	564.97%	441.97%	353.82%	45.17%	42.98%	100.00%	-
Tax	-5,762	-4,285	-2,872	-2,589	-271	-353	-699	42.10%
YoY %	-34.47%	-49.20%	-10.93%	-855.35%	23.23%	49.50%	-	-
Horiz. %	824.32%	613.02%	410.87%	370.39%	38.77%	50.50%	100.00%	-
NP	18,186	11,924	9,808	7,562	1,025	880	2,170	42.49%
YoY %	52.52%	21.57%	29.70%	637.76%	16.48%	-59.45%	-	-
Horiz. %	838.06%	549.49%	451.98%	348.48%	47.24%	40.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,185	11,928	9,812	7,565	1,025	880	2,170	42.49%
YoY %	52.46%	21.57%	29.70%	638.05%	16.48%	-59.45%	-	-
Horiz. %	838.02%	549.68%	452.17%	348.62%	47.24%	40.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.06%	26.44%	22.65%	25.50%	20.91%	28.63%	24.36%	-
YoY %	-9.00%	16.73%	-11.18%	21.95%	-26.96%	17.53%	-	-
Horiz. %	98.77%	108.54%	92.98%	104.68%	85.84%	117.53%	100.00%	-
Total Cost	361,775	388,316	336,475	263,883	92,811	92,467	91,414	25.75%
YoY %	-6.83%	15.41%	27.51%	184.32%	0.37%	1.15%	-	-
Horiz. %	395.75%	424.79%	368.08%	288.67%	101.53%	101.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,136	138,600	95,203	125,313	82,459	80,698	81,248	11.01%
YoY %	9.77%	45.58%	-24.03%	51.97%	2.18%	-0.68%	-	-
Horiz. %	187.25%	170.59%	117.18%	154.24%	101.49%	99.32%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Dividend
Div	7,769	5,175	4,575	3,774	1,224	2,206	5,346	6.42%
YoY %	50.13%	13.11%	21.22%	208.33%	-44.51%	-58.74%	-	-
Horiz. %	145.32%	96.80%	85.58%	70.59%	22.90%	41.26%	100.00%	-
Div Payout %	42.73%	43.39%	46.63%	49.90%	119.47%	250.79%	246.37%	-
YoY %	-1.52%	-6.95%	-6.55%	-58.23%	-52.36%	1.79%	-	-
Horiz. %	17.34%	17.61%	18.93%	20.25%	48.49%	101.79%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Equity
Net Worth	152,136	138,600	95,203	125,313	82,459	80,698	81,248	11.01%
YoY %	9.77%	45.58%	-24.03%	51.97%	2.18%	-0.68%	-	-
Horiz. %	187.25%	170.59%	117.18%	154.24%	101.49%	99.32%	100.00%	-
NOSH	103,493	103,432	74,963	103,564	61,999	62,075	61,551	9.04%
YoY %	0.06%	37.98%	-27.62%	67.04%	-0.12%	0.85%	-	-
Horiz. %	168.14%	168.04%	121.79%	168.26%	100.73%	100.85%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Ratio Analysis
NP Margin	4.79%	2.98%	2.83%	2.79%	1.09%	0.94%	2.32%	-
YoY %	60.74%	5.30%	1.43%	155.96%	15.96%	-59.48%	-	-
Horiz. %	206.47%	128.45%	121.98%	120.26%	46.98%	40.52%	100.00%	-
ROE	11.95%	8.61%	10.31%	6.04%	1.24%	1.09%	2.67%	-
YoY %	38.79%	-16.49%	70.70%	387.10%	13.76%	-59.18%	-	-
Horiz. %	447.57%	322.47%	386.14%	226.22%	46.44%	40.82%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Per Share
RPS	367.13	386.96	461.94	262.10	151.35	150.38	152.04	15.81%
YoY %	-5.12%	-16.23%	76.25%	73.17%	0.65%	-1.09%	-	-
Horiz. %	241.47%	254.51%	303.83%	172.39%	99.55%	98.91%	100.00%	-
EPS	17.57	11.53	13.09	7.30	1.65	1.42	3.53	30.65%
YoY %	52.39%	-11.92%	79.32%	342.42%	16.20%	-59.77%	-	-
Horiz. %	497.73%	326.63%	370.82%	206.80%	46.74%	40.23%	100.00%	-
DPS	7.50	5.00	6.10	3.64	1.98	3.56	8.69	-2.42%
YoY %	50.00%	-18.03%	67.58%	83.84%	-44.38%	-59.03%	-	-
Horiz. %	86.31%	57.54%	70.20%	41.89%	22.78%	40.97%	100.00%	-
NAPS	1.47	1.34	1.27	1.21	1.33	1.30	1.32	1.80%
YoY %	9.70%	5.51%	4.96%	-9.02%	2.31%	-1.52%	-	-
Horiz. %	111.36%	101.52%	96.21%	91.67%	100.76%	98.48%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 103,564
RPS	87.56	92.23	79.80	62.55	21.62	21.51	21.57	26.28%
YoY %	-5.06%	15.58%	27.58%	189.32%	0.51%	-0.28%	-	-
Horiz. %	405.93%	427.58%	369.96%	289.99%	100.23%	99.72%	100.00%	-
EPS	4.19	2.75	2.26	1.74	0.24	0.20	0.50	42.49%
YoY %	52.36%	21.68%	29.89%	625.00%	20.00%	-60.00%	-	-
Horiz. %	838.00%	550.00%	452.00%	348.00%	48.00%	40.00%	100.00%	-
DPS	1.79	1.19	1.05	0.87	0.28	0.51	1.23	6.44%
YoY %	50.42%	13.33%	20.69%	210.71%	-45.10%	-58.54%	-	-
Horiz. %	145.53%	96.75%	85.37%	70.73%	22.76%	41.46%	100.00%	-
NAPS	0.3506	0.3194	0.2194	0.2888	0.19	0.186	0.1872	11.01%
YoY %	9.77%	45.58%	-24.03%	52.00%	2.15%	-0.64%	-	-
Horiz. %	187.29%	170.62%	117.20%	154.27%	101.50%	99.36%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	-
Price	1.09	0.84	0.88	0.78	0.80	1.06	1.18	-
P/RPS	0.30	0.22	0.19	0.30	0.53	0.70	0.78	-14.71%
YoY %	36.36%	15.79%	-36.67%	-43.40%	-24.29%	-10.26%	-	-
Horiz. %	38.46%	28.21%	24.36%	38.46%	67.95%	89.74%	100.00%	-
P/EPS	6.20	7.28	6.72	10.68	48.39	74.77	33.47	-24.48%
YoY %	-14.84%	8.33%	-37.08%	-77.93%	-35.28%	123.39%	-	-
Horiz. %	18.52%	21.75%	20.08%	31.91%	144.58%	223.39%	100.00%	-
EY	16.12	13.73	14.87	9.36	2.07	1.34	2.99	32.40%
YoY %	17.41%	-7.67%	58.87%	352.17%	54.48%	-55.18%	-	-
Horiz. %	539.13%	459.20%	497.32%	313.04%	69.23%	44.82%	100.00%	-
DY	6.88	5.95	6.94	4.67	2.47	3.35	7.36	-1.11%
YoY %	15.63%	-14.27%	48.61%	89.07%	-26.27%	-54.48%	-	-
Horiz. %	93.48%	80.84%	94.29%	63.45%	33.56%	45.52%	100.00%	-
P/NAPS	0.74	0.63	0.69	0.64	0.60	0.82	0.89	-3.02%
YoY %	17.46%	-8.70%	7.81%	6.67%	-26.83%	-7.87%	-	-
Horiz. %	83.15%	70.79%	77.53%	71.91%	67.42%	92.13%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	28/09/10	28/09/09	23/09/08	28/09/07	13/09/06	05/09/05	15/09/04	-
Price	1.08	0.90	0.75	0.78	0.80	1.00	1.24	-
P/RPS	0.29	0.23	0.16	0.30	0.53	0.66	0.82	-15.89%
YoY %	26.09%	43.75%	-46.67%	-43.40%	-19.70%	-19.51%	-	-
Horiz. %	35.37%	28.05%	19.51%	36.59%	64.63%	80.49%	100.00%	-
P/EPS	6.15	7.80	5.73	10.68	48.39	70.54	35.17	-25.21%
YoY %	-21.15%	36.13%	-46.35%	-77.93%	-31.40%	100.57%	-	-
Horiz. %	17.49%	22.18%	16.29%	30.37%	137.59%	200.57%	100.00%	-
EY	16.27	12.81	17.45	9.36	2.07	1.42	2.84	33.74%
YoY %	27.01%	-26.59%	86.43%	352.17%	45.77%	-50.00%	-	-
Horiz. %	572.89%	451.06%	614.44%	329.58%	72.89%	50.00%	100.00%	-
DY	6.94	5.56	8.14	4.67	2.47	3.56	7.00	-0.14%
YoY %	24.82%	-31.70%	74.30%	89.07%	-30.62%	-49.14%	-	-
Horiz. %	99.14%	79.43%	116.29%	66.71%	35.29%	50.86%	100.00%	-
P/NAPS	0.73	0.67	0.59	0.64	0.60	0.77	0.94	-4.12%
YoY %	8.96%	13.56%	-7.81%	6.67%	-22.08%	-18.09%	-	-
Horiz. %	77.66%	71.28%	62.77%	68.09%	63.83%	81.91%	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