[MAGNI] QoQ Annualized Quarter Result on 30-Apr-2009 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -8.18%
YoY- 13.62%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 397,361 402,526 452,172 388,094 404,001 395,688 403,588 -1.02%
PBT 23,533 21,014 18,904 15,736 17,445 18,806 17,012 24.07%
Tax -6,224 -5,752 -5,048 -4,197 -4,878 -5,186 -4,692 20.66%
NP 17,309 15,262 13,856 11,539 12,566 13,620 12,320 25.36%
-
NP to SH 17,312 15,266 13,860 11,543 12,572 13,626 12,324 25.35%
-
Tax Rate 26.45% 27.37% 26.70% 26.67% 27.96% 27.58% 27.58% -
Total Cost 380,052 387,264 438,316 376,555 391,434 382,068 391,268 -1.91%
-
Net Worth 142,886 137,746 138,600 135,708 133,663 135,845 95,203 30.99%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - 5,179 - - - -
Div Payout % - - - 44.87% - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 142,886 137,746 138,600 135,708 133,663 135,845 95,203 30.99%
NOSH 103,540 103,568 103,432 103,594 103,615 103,698 74,963 23.95%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 4.36% 3.79% 3.06% 2.97% 3.11% 3.44% 3.05% -
ROE 12.12% 11.08% 10.00% 8.51% 9.41% 10.03% 12.94% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 383.77 388.66 437.16 374.63 389.90 381.57 538.38 -20.15%
EPS 16.72 14.74 13.40 11.14 12.13 13.14 16.44 1.12%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.38 1.33 1.34 1.31 1.29 1.31 1.27 5.67%
Adjusted Per Share Value based on latest NOSH - 103,517
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 91.71 92.90 104.36 89.57 93.24 91.32 93.15 -1.03%
EPS 4.00 3.52 3.20 2.66 2.90 3.14 2.84 25.57%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
NAPS 0.3298 0.3179 0.3199 0.3132 0.3085 0.3135 0.2197 31.00%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.95 0.98 0.84 0.81 0.86 0.82 0.88 -
P/RPS 0.25 0.25 0.19 0.22 0.22 0.21 0.16 34.54%
P/EPS 5.68 6.65 6.27 7.27 7.09 6.24 5.35 4.05%
EY 17.60 15.04 15.95 13.76 14.11 16.02 18.68 -3.88%
DY 0.00 0.00 0.00 6.17 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.63 0.62 0.67 0.63 0.69 0.00%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 30/12/09 28/09/09 30/06/09 27/03/09 30/12/08 23/09/08 -
Price 1.00 0.94 0.90 0.86 0.75 0.79 0.75 -
P/RPS 0.26 0.24 0.21 0.23 0.19 0.21 0.14 50.91%
P/EPS 5.98 6.38 6.72 7.72 6.18 6.01 4.56 19.75%
EY 16.72 15.68 14.89 12.96 16.18 16.63 21.92 -16.47%
DY 0.00 0.00 0.00 5.81 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.67 0.66 0.58 0.60 0.59 14.15%

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