[MAGNI] QoQ Annualized Quarter Result on 31-Jan-2003 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
14-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- -9.57%
YoY- -14.63%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 85,308 81,768 85,374 86,034 88,656 87,928 85,678 -0.28%
PBT 5,358 5,036 8,529 8,868 9,622 9,820 10,404 -35.67%
Tax -1,594 -1,716 -2,571 -2,145 -2,188 -2,312 -2,329 -22.28%
NP 3,764 3,320 5,958 6,722 7,434 7,508 8,075 -39.79%
-
NP to SH 3,764 3,320 5,958 6,722 7,434 7,508 8,075 -39.79%
-
Tax Rate 29.75% 34.07% 30.14% 24.19% 22.74% 23.54% 22.39% -
Total Cost 81,544 78,448 79,416 79,312 81,222 80,420 77,603 3.34%
-
Net Worth 83,644 85,459 86,375 83,521 82,100 80,150 78,421 4.37%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - 2,859 -
Div Payout % - - - - - - 35.41% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 83,644 85,459 86,375 83,521 82,100 80,150 78,421 4.37%
NOSH 61,503 61,481 63,047 61,412 40,846 40,893 40,844 31.27%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 4.41% 4.06% 6.98% 7.81% 8.39% 8.54% 9.42% -
ROE 4.50% 3.88% 6.90% 8.05% 9.05% 9.37% 10.30% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 138.70 133.00 135.41 140.09 217.05 215.02 209.77 -24.04%
EPS 6.12 5.40 9.45 10.95 18.20 18.36 19.77 -54.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 1.36 1.39 1.37 1.36 2.01 1.96 1.92 -20.48%
Adjusted Per Share Value based on latest NOSH - 61,342
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 19.66 18.84 19.67 19.83 20.43 20.26 19.74 -0.26%
EPS 0.87 0.77 1.37 1.55 1.71 1.73 1.86 -39.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.66 -
NAPS 0.1928 0.1969 0.199 0.1925 0.1892 0.1847 0.1807 4.40%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.43 1.35 1.10 1.14 1.75 1.76 1.97 -
P/RPS 1.03 1.02 0.81 0.81 0.81 0.82 0.94 6.26%
P/EPS 23.37 25.00 11.64 10.41 9.62 9.59 9.96 76.30%
EY 4.28 4.00 8.59 9.60 10.40 10.43 10.04 -43.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.55 -
P/NAPS 1.05 0.97 0.80 0.84 0.87 0.90 1.03 1.28%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 18/09/03 30/06/03 14/04/03 30/12/02 30/09/02 28/06/02 -
Price 1.40 1.24 1.15 1.03 1.71 1.58 1.76 -
P/RPS 1.01 0.93 0.85 0.74 0.79 0.73 0.84 13.03%
P/EPS 22.88 22.96 12.17 9.41 9.40 8.61 8.90 87.33%
EY 4.37 4.35 8.22 10.63 10.64 11.62 11.23 -46.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.98 -
P/NAPS 1.03 0.89 0.84 0.76 0.85 0.81 0.92 7.79%

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