[MAGNI] QoQ Annualized Quarter Result on 30-Apr-2007 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 9.68%
YoY- 270.12%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 355,398 357,600 377,088 201,000 175,092 96,504 95,228 140.02%
PBT 16,592 18,246 18,440 5,853 5,517 1,318 1,248 458.56%
Tax -4,314 -4,584 -4,728 -1,533 -1,576 -446 -504 316.80%
NP 12,277 13,662 13,712 4,320 3,941 872 744 544.85%
-
NP to SH 12,281 13,666 13,712 4,323 3,941 872 744 544.99%
-
Tax Rate 26.00% 25.12% 25.64% 26.19% 28.57% 33.84% 40.38% -
Total Cost 343,121 343,938 363,376 196,680 171,150 95,632 94,484 135.70%
-
Net Worth 127,441 128,377 125,313 96,383 91,477 81,673 82,459 33.56%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - 3,006 - - - -
Div Payout % - - - 69.55% - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 127,441 128,377 125,313 96,383 91,477 81,673 82,459 33.56%
NOSH 103,610 103,530 103,564 82,379 75,601 61,408 61,999 40.69%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 3.45% 3.82% 3.64% 2.15% 2.25% 0.90% 0.78% -
ROE 9.64% 10.65% 10.94% 4.49% 4.31% 1.07% 0.90% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 343.01 345.41 364.11 243.99 231.60 157.15 153.59 70.60%
EPS 11.85 13.20 13.24 5.25 5.21 1.42 1.20 358.36%
DPS 0.00 0.00 0.00 3.65 0.00 0.00 0.00 -
NAPS 1.23 1.24 1.21 1.17 1.21 1.33 1.33 -5.06%
Adjusted Per Share Value based on latest NOSH - 103,412
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 82.02 82.53 87.03 46.39 40.41 22.27 21.98 140.00%
EPS 2.83 3.15 3.16 1.00 0.91 0.20 0.17 548.63%
DPS 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
NAPS 0.2941 0.2963 0.2892 0.2224 0.2111 0.1885 0.1903 33.56%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.97 1.07 0.78 0.76 0.81 0.79 0.80 -
P/RPS 0.28 0.31 0.21 0.31 0.35 0.50 0.52 -33.73%
P/EPS 8.18 8.11 5.89 14.48 15.54 55.63 66.67 -75.21%
EY 12.22 12.34 16.97 6.90 6.44 1.80 1.50 303.33%
DY 0.00 0.00 0.00 4.80 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 0.64 0.65 0.67 0.59 0.60 20.06%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 31/12/07 28/09/07 29/06/07 15/03/07 15/12/06 13/09/06 -
Price 0.91 1.00 0.78 0.80 0.88 0.85 0.80 -
P/RPS 0.27 0.29 0.21 0.33 0.38 0.54 0.52 -35.32%
P/EPS 7.68 7.58 5.89 15.24 16.88 59.86 66.67 -76.23%
EY 13.03 13.20 16.97 6.56 5.92 1.67 1.50 320.91%
DY 0.00 0.00 0.00 4.56 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.64 0.68 0.73 0.64 0.60 14.96%

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