[MAGNI] YoY TTM Result on 31-Oct-2006 [#2]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

15-Dec-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Oct-2006 [#2]

Profit Trend

QoQ- -20.0%

YoY- -10.77%

Quarter Report

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
TTM Result
Revenue	391,513	358,702	331,528	93,463	94,330	95,207	83,700	29.29%
YoY %	9.15%	8.20%	254.72%	-0.92%	-0.92%	13.75%	-	-
Horiz. %	467.76%	428.56%	396.09%	111.66%	112.70%	113.75%	100.00%	-
PBT	16,840	13,317	14,317	1,153	1,184	1,988	6,397	17.48%
YoY %	26.45%	-6.98%	1,141.72%	-2.62%	-40.44%	-68.92%	-	-
Horiz. %	263.25%	208.18%	223.81%	18.02%	18.51%	31.08%	100.00%	-
Tax	-4,479	-3,182	-3,602	-333	-265	-454	-2,274	11.94%
YoY %	-40.76%	11.66%	-981.68%	-25.66%	41.63%	80.04%	-	-
Horiz. %	196.97%	139.93%	158.40%	14.64%	11.65%	19.96%	100.00%	-
NP	12,361	10,135	10,715	820	919	1,534	4,123	20.06%
YoY %	21.96%	-5.41%	1,206.71%	-10.77%	-40.09%	-62.79%	-	-
Horiz. %	299.81%	245.82%	259.88%	19.89%	22.29%	37.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,364	10,139	10,720	820	919	1,534	4,123	20.06%
YoY %	21.94%	-5.42%	1,207.32%	-10.77%	-40.09%	-62.79%	-	-
Horiz. %	299.88%	245.91%	260.00%	19.89%	22.29%	37.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.60%	23.89%	25.16%	28.88%	22.38%	22.84%	35.55%	-
YoY %	11.34%	-5.05%	-12.88%	29.04%	-2.01%	-35.75%	-	-
Horiz. %	74.82%	67.20%	70.77%	81.24%	62.95%	64.25%	100.00%	-
Total Cost	379,152	348,567	320,813	92,643	93,411	93,673	79,577	29.68%
YoY %	8.77%	8.65%	246.29%	-0.82%	-0.28%	17.71%	-	-
Horiz. %	476.46%	438.02%	403.15%	116.42%	117.38%	117.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	137,896	135,803	128,334	81,097	61,486	81,364	83,667	8.67%
YoY %	1.54%	5.82%	58.25%	31.90%	-24.43%	-2.75%	-	-
Horiz. %	164.82%	162.31%	153.39%	96.93%	73.49%	97.25%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Dividend
Div	5,175	4,575	3,774	1,224	2,206	5,346	-	-
YoY %	13.11%	21.22%	208.33%	-44.51%	-58.74%	0.00%	-	-
Horiz. %	96.80%	85.58%	70.59%	22.90%	41.26%	100.00%	-	-
Div Payout %	41.86%	45.12%	35.21%	149.34%	240.15%	348.51%	-	-
YoY %	-7.23%	28.15%	-76.42%	-37.81%	-31.09%	0.00%	-	-
Horiz. %	12.01%	12.95%	10.10%	42.85%	68.91%	100.00%	-	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Equity
Net Worth	137,896	135,803	128,334	81,097	61,486	81,364	83,667	8.67%
YoY %	1.54%	5.82%	58.25%	31.90%	-24.43%	-2.75%	-	-
Horiz. %	164.82%	162.31%	153.39%	96.93%	73.49%	97.25%	100.00%	-
NOSH	103,681	103,666	103,495	60,975	61,486	61,176	61,520	9.08%
YoY %	0.01%	0.17%	69.73%	-0.83%	0.51%	-0.56%	-	-
Horiz. %	168.53%	168.51%	168.23%	99.11%	99.94%	99.44%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Ratio Analysis
NP Margin	3.16%	2.83%	3.23%	0.88%	0.97%	1.61%	4.93%	-
YoY %	11.66%	-12.38%	267.05%	-9.28%	-39.75%	-67.34%	-	-
Horiz. %	64.10%	57.40%	65.52%	17.85%	19.68%	32.66%	100.00%	-
ROE	8.97%	7.47%	8.35%	1.01%	1.49%	1.89%	4.93%	-
YoY %	20.08%	-10.54%	726.73%	-32.21%	-21.16%	-61.66%	-	-
Horiz. %	181.95%	151.52%	169.37%	20.49%	30.22%	38.34%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Per Share
RPS	377.61	346.01	320.33	153.28	153.42	155.63	136.05	18.52%
YoY %	9.13%	8.02%	108.98%	-0.09%	-1.42%	14.39%	-	-
Horiz. %	277.55%	254.33%	235.45%	112.66%	112.77%	114.39%	100.00%	-
EPS	11.92	9.78	10.36	1.34	1.49	2.51	6.70	10.06%
YoY %	21.88%	-5.60%	673.13%	-10.07%	-40.64%	-62.54%	-	-
Horiz. %	177.91%	145.97%	154.63%	20.00%	22.24%	37.46%	100.00%	-
DPS	5.00	4.41	3.65	2.00	3.59	8.74	0.00	-
YoY %	13.38%	20.82%	82.50%	-44.29%	-58.92%	0.00%	-	-
Horiz. %	57.21%	50.46%	41.76%	22.88%	41.08%	100.00%	-	-
NAPS	1.33	1.31	1.24	1.33	1.00	1.33	1.36	-0.37%
YoY %	1.53%	5.65%	-6.77%	33.00%	-24.81%	-2.21%	-	-
Horiz. %	97.79%	96.32%	91.18%	97.79%	73.53%	97.79%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Adjusted Per Share Value based on latest NOSH - 60,975
RPS	90.22	82.66	76.40	21.54	21.74	21.94	19.29	29.28%
YoY %	9.15%	8.19%	254.69%	-0.92%	-0.91%	13.74%	-	-
Horiz. %	467.70%	428.51%	396.06%	111.66%	112.70%	113.74%	100.00%	-
EPS	2.85	2.34	2.47	0.19	0.21	0.35	0.95	20.07%
YoY %	21.79%	-5.26%	1,200.00%	-9.52%	-40.00%	-63.16%	-	-
Horiz. %	300.00%	246.32%	260.00%	20.00%	22.11%	36.84%	100.00%	-
DPS	1.19	1.05	0.87	0.28	0.51	1.23	0.00	-
YoY %	13.33%	20.69%	210.71%	-45.10%	-58.54%	0.00%	-	-
Horiz. %	96.75%	85.37%	70.73%	22.76%	41.46%	100.00%	-	-
NAPS	0.3178	0.3129	0.2957	0.1869	0.1417	0.1875	0.1928	8.67%
YoY %	1.57%	5.82%	58.21%	31.90%	-24.43%	-2.75%	-	-
Horiz. %	164.83%	162.29%	153.37%	96.94%	73.50%	97.25%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	31/10/03	-
Price	0.98	0.82	1.07	0.79	0.93	1.23	1.43	-
P/RPS	0.26	0.24	0.33	0.52	0.61	0.79	1.05	-20.73%
YoY %	8.33%	-27.27%	-36.54%	-14.75%	-22.78%	-24.76%	-	-
Horiz. %	24.76%	22.86%	31.43%	49.52%	58.10%	75.24%	100.00%	-
P/EPS	8.22	8.38	10.33	58.74	62.22	49.05	21.34	-14.68%
YoY %	-1.91%	-18.88%	-82.41%	-5.59%	26.85%	129.85%	-	-
Horiz. %	38.52%	39.27%	48.41%	275.26%	291.57%	229.85%	100.00%	-
EY	12.17	11.93	9.68	1.70	1.61	2.04	4.69	17.20%
YoY %	2.01%	23.24%	469.41%	5.59%	-21.08%	-56.50%	-	-
Horiz. %	259.49%	254.37%	206.40%	36.25%	34.33%	43.50%	100.00%	-
DY	5.10	5.38	3.41	2.53	3.86	7.10	0.00	-
YoY %	-5.20%	57.77%	34.78%	-34.46%	-45.63%	0.00%	-	-
Horiz. %	71.83%	75.77%	48.03%	35.63%	54.37%	100.00%	-	-
P/NAPS	0.74	0.63	0.86	0.59	0.93	0.92	1.05	-5.65%
YoY %	17.46%	-26.74%	45.76%	-36.56%	1.09%	-12.38%	-	-
Horiz. %	70.48%	60.00%	81.90%	56.19%	88.57%	87.62%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Announcement Date
Date	30/12/09	30/12/08	31/12/07	15/12/06	28/12/05	20/12/04	30/12/03	-
Price	0.94	0.79	1.00	0.85	0.79	1.19	1.40	-
P/RPS	0.25	0.23	0.31	0.55	0.51	0.76	1.03	-21.00%
YoY %	8.70%	-25.81%	-43.64%	7.84%	-32.89%	-26.21%	-	-
Horiz. %	24.27%	22.33%	30.10%	53.40%	49.51%	73.79%	100.00%	-
P/EPS	7.88	8.08	9.65	63.21	52.86	47.46	20.89	-14.98%
YoY %	-2.48%	-16.27%	-84.73%	19.58%	11.38%	127.19%	-	-
Horiz. %	37.72%	38.68%	46.19%	302.58%	253.04%	227.19%	100.00%	-
EY	12.69	12.38	10.36	1.58	1.89	2.11	4.79	17.61%
YoY %	2.50%	19.50%	555.70%	-16.40%	-10.43%	-55.95%	-	-
Horiz. %	264.93%	258.46%	216.28%	32.99%	39.46%	44.05%	100.00%	-
DY	5.32	5.59	3.65	2.35	4.54	7.34	0.00	-
YoY %	-4.83%	53.15%	55.32%	-48.24%	-38.15%	0.00%	-	-
Horiz. %	72.48%	76.16%	49.73%	32.02%	61.85%	100.00%	-	-
P/NAPS	0.71	0.60	0.81	0.64	0.79	0.89	1.03	-6.00%
YoY %	18.33%	-25.93%	26.56%	-18.99%	-11.24%	-13.59%	-	-
Horiz. %	68.93%	58.25%	78.64%	62.14%	76.70%	86.41%	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