[MAGNI] YoY TTM Result on 31-Oct-2004 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
20-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- -29.31%
YoY- -62.79%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 331,528 93,463 94,330 95,207 83,700 83,349 93,444 23.48%
PBT 14,317 1,153 1,184 1,988 6,397 10,057 9,014 8.01%
Tax -3,602 -333 -265 -454 -2,274 -2,053 -1,991 10.38%
NP 10,715 820 919 1,534 4,123 8,004 7,023 7.29%
-
NP to SH 10,720 820 919 1,534 4,123 8,004 7,023 7.29%
-
Tax Rate 25.16% 28.88% 22.38% 22.84% 35.55% 20.41% 22.09% -
Total Cost 320,813 92,643 93,411 93,673 79,577 75,345 86,421 24.42%
-
Net Worth 128,334 81,097 61,486 81,364 83,667 81,777 76,568 8.98%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 3,774 1,224 2,206 5,346 - - 2,815 5.00%
Div Payout % 35.21% 149.34% 240.15% 348.51% - - 40.10% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 128,334 81,097 61,486 81,364 83,667 81,777 76,568 8.98%
NOSH 103,495 60,975 61,486 61,176 61,520 40,888 40,512 16.91%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 3.23% 0.88% 0.97% 1.61% 4.93% 9.60% 7.52% -
ROE 8.35% 1.01% 1.49% 1.89% 4.93% 9.79% 9.17% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 320.33 153.28 153.42 155.63 136.05 203.84 230.66 5.62%
EPS 10.36 1.34 1.49 2.51 6.70 19.58 17.34 -8.22%
DPS 3.65 2.00 3.59 8.74 0.00 0.00 7.00 -10.28%
NAPS 1.24 1.33 1.00 1.33 1.36 2.00 1.89 -6.78%
Adjusted Per Share Value based on latest NOSH - 61,176
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 76.40 21.54 21.74 21.94 19.29 19.21 21.53 23.49%
EPS 2.47 0.19 0.21 0.35 0.95 1.84 1.62 7.27%
DPS 0.87 0.28 0.51 1.23 0.00 0.00 0.65 4.97%
NAPS 0.2957 0.1869 0.1417 0.1875 0.1928 0.1884 0.1764 8.98%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 1.07 0.79 0.93 1.23 1.43 1.75 2.59 -
P/RPS 0.33 0.52 0.61 0.79 1.05 0.86 1.12 -18.41%
P/EPS 10.33 58.74 62.22 49.05 21.34 8.94 14.94 -5.96%
EY 9.68 1.70 1.61 2.04 4.69 11.19 6.69 6.34%
DY 3.41 2.53 3.86 7.10 0.00 0.00 2.70 3.96%
P/NAPS 0.86 0.59 0.93 0.92 1.05 0.88 1.37 -7.46%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/12/07 15/12/06 28/12/05 20/12/04 30/12/03 30/12/02 06/12/01 -
Price 1.00 0.85 0.79 1.19 1.40 1.71 2.70 -
P/RPS 0.31 0.55 0.51 0.76 1.03 0.84 1.17 -19.84%
P/EPS 9.65 63.21 52.86 47.46 20.89 8.74 15.57 -7.66%
EY 10.36 1.58 1.89 2.11 4.79 11.45 6.42 8.29%
DY 3.65 2.35 4.54 7.34 0.00 0.00 2.59 5.88%
P/NAPS 0.81 0.64 0.79 0.89 1.03 0.86 1.43 -9.03%

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