[MAGNI] QoQ Annualized Quarter Result on 30-Apr-2006 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
03-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- 6.83%
YoY- 28.63%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 175,092 96,504 95,228 93,058 93,701 95,694 92,116 53.26%
PBT 5,517 1,318 1,248 1,282 1,244 1,576 1,192 176.95%
Tax -1,576 -446 -504 -114 -150 -8 124 -
NP 3,941 872 744 1,168 1,093 1,568 1,316 107.34%
-
NP to SH 3,941 872 744 1,168 1,093 1,568 1,316 107.34%
-
Tax Rate 28.57% 33.84% 40.38% 8.89% 12.06% 0.51% -10.40% -
Total Cost 171,150 95,632 94,484 91,890 92,608 94,126 90,800 52.41%
-
Net Worth 91,477 81,673 82,459 81,830 81,383 78,399 80,698 8.69%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - 1,230 - - - -
Div Payout % - - - 105.35% - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 91,477 81,673 82,459 81,830 81,383 78,399 80,698 8.69%
NOSH 75,601 61,408 61,999 61,526 61,654 61,732 62,075 14.00%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 2.25% 0.90% 0.78% 1.26% 1.17% 1.64% 1.43% -
ROE 4.31% 1.07% 0.90% 1.43% 1.34% 2.00% 1.63% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 231.60 157.15 153.59 151.25 151.98 155.01 148.39 34.44%
EPS 5.21 1.42 1.20 1.90 1.77 2.54 2.12 81.81%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.21 1.33 1.33 1.33 1.32 1.27 1.30 -4.65%
Adjusted Per Share Value based on latest NOSH - 61,228
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 40.41 22.27 21.98 21.48 21.63 22.09 21.26 53.26%
EPS 0.91 0.20 0.17 0.27 0.25 0.36 0.30 109.12%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.2111 0.1885 0.1903 0.1889 0.1878 0.1809 0.1862 8.70%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.81 0.79 0.80 0.86 0.83 0.93 1.06 -
P/RPS 0.35 0.50 0.52 0.57 0.55 0.60 0.71 -37.51%
P/EPS 15.54 55.63 66.67 45.30 46.80 36.61 50.00 -54.01%
EY 6.44 1.80 1.50 2.21 2.14 2.73 2.00 117.59%
DY 0.00 0.00 0.00 2.33 0.00 0.00 0.00 -
P/NAPS 0.67 0.59 0.60 0.65 0.63 0.73 0.82 -12.56%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 15/03/07 15/12/06 13/09/06 03/07/06 29/03/06 28/12/05 05/09/05 -
Price 0.88 0.85 0.80 0.83 0.89 0.79 1.00 -
P/RPS 0.38 0.54 0.52 0.55 0.59 0.51 0.67 -31.41%
P/EPS 16.88 59.86 66.67 43.72 50.19 31.10 47.17 -49.50%
EY 5.92 1.67 1.50 2.29 1.99 3.22 2.12 97.92%
DY 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 0.60 0.62 0.67 0.62 0.77 -3.48%

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