[MAGNI] QoQ Annualized Quarter Result on 31-Jan-2001 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
07-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2001
Quarter
31-Jan-2001 [#3]
Profit Trend
QoQ- -13.44%
YoY- 10.74%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Revenue 93,314 92,284 99,511 100,653 105,448 100,420 85,736 5.79%
PBT 10,316 9,872 9,735 10,257 11,758 11,280 8,532 13.45%
Tax -2,736 -2,620 -2,165 -2,749 -3,084 -3,080 -2,278 12.95%
NP 7,580 7,252 7,570 7,508 8,674 8,200 6,254 13.63%
-
NP to SH 7,580 7,252 7,570 7,508 8,674 8,200 6,254 13.63%
-
Tax Rate 26.52% 26.54% 22.24% 26.80% 26.23% 27.30% 26.70% -
Total Cost 85,734 85,032 91,941 93,145 96,774 92,220 79,482 5.16%
-
Net Worth 76,610 74,534 72,440 72,450 71,210 69,273 67,197 9.10%
Dividend
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Div - - 2,817 - - - 2,414 -
Div Payout % - - 37.21% - - - 38.60% -
Equity
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Net Worth 76,610 74,534 72,440 72,450 71,210 69,273 67,197 9.10%
NOSH 40,534 40,288 40,244 40,250 40,231 40,275 40,238 0.48%
Ratio Analysis
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
NP Margin 8.12% 7.86% 7.61% 7.46% 8.23% 8.17% 7.29% -
ROE 9.89% 9.73% 10.45% 10.36% 12.18% 11.84% 9.31% -
Per Share
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 230.21 229.06 247.27 250.07 262.10 249.34 213.07 5.27%
EPS 18.70 18.00 18.81 18.65 21.56 20.36 15.54 13.09%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 6.00 -
NAPS 1.89 1.85 1.80 1.80 1.77 1.72 1.67 8.57%
Adjusted Per Share Value based on latest NOSH - 40,311
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 21.54 21.30 22.97 23.23 24.34 23.18 19.79 5.79%
EPS 1.75 1.67 1.75 1.73 2.00 1.89 1.44 13.84%
DPS 0.00 0.00 0.65 0.00 0.00 0.00 0.56 -
NAPS 0.1768 0.172 0.1672 0.1672 0.1644 0.1599 0.1551 9.09%
Price Multiplier on Financial Quarter End Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 -
Price 2.59 1.48 1.16 1.30 1.57 2.30 3.20 -
P/RPS 1.13 0.65 0.47 0.52 0.60 0.92 1.50 -17.16%
P/EPS 13.85 8.22 6.17 6.97 7.28 11.30 20.59 -23.17%
EY 7.22 12.16 16.22 14.35 13.73 8.85 4.86 30.10%
DY 0.00 0.00 6.03 0.00 0.00 0.00 1.87 -
P/NAPS 1.37 0.80 0.64 0.72 0.89 1.34 1.92 -20.10%
Price Multiplier on Announcement Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 06/12/01 03/09/01 29/06/01 07/03/01 06/12/00 29/08/00 30/06/00 -
Price 2.70 2.64 1.12 1.28 1.58 2.14 2.22 -
P/RPS 1.17 1.15 0.45 0.51 0.60 0.86 1.04 8.14%
P/EPS 14.44 14.67 5.95 6.86 7.33 10.51 14.28 0.74%
EY 6.93 6.82 16.79 14.57 13.65 9.51 7.00 -0.66%
DY 0.00 0.00 6.25 0.00 0.00 0.00 2.70 -
P/NAPS 1.43 1.43 0.62 0.71 0.89 1.24 1.33 4.93%

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