[MAGNI] QoQ Annualized Quarter Result on 31-Jul-2004 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -45.97%
YoY- -56.99%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 93,736 93,004 94,506 93,672 90,608 83,718 85,308 6.48%
PBT 1,434 1,522 2,076 1,996 3,629 4,638 5,358 -58.50%
Tax -526 -482 -530 -568 -986 -1,290 -1,594 -52.27%
NP 908 1,040 1,546 1,428 2,643 3,348 3,764 -61.28%
-
NP to SH 908 1,040 1,546 1,428 2,643 3,348 3,764 -61.28%
-
Tax Rate 36.68% 31.67% 25.53% 28.46% 27.17% 27.81% 29.75% -
Total Cost 92,828 91,964 92,960 92,244 87,965 80,370 81,544 9.03%
-
Net Worth 82,737 79,228 81,594 81,248 81,133 81,238 83,644 -0.72%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 2,222 - - - 2,212 4,102 - -
Div Payout % 244.80% - - - 83.72% 122.55% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 82,737 79,228 81,594 81,248 81,133 81,238 83,644 -0.72%
NOSH 61,744 61,417 61,349 61,551 61,465 61,544 61,503 0.26%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 0.97% 1.12% 1.64% 1.52% 2.92% 4.00% 4.41% -
ROE 1.10% 1.31% 1.89% 1.76% 3.26% 4.12% 4.50% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 151.81 151.43 154.05 152.18 147.41 136.03 138.70 6.21%
EPS 1.47 1.69 2.52 2.32 4.30 5.44 6.12 -61.39%
DPS 3.60 0.00 0.00 0.00 3.60 6.67 0.00 -
NAPS 1.34 1.29 1.33 1.32 1.32 1.32 1.36 -0.98%
Adjusted Per Share Value based on latest NOSH - 61,551
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 21.60 21.43 21.78 21.59 20.88 19.29 19.66 6.48%
EPS 0.21 0.24 0.36 0.33 0.61 0.77 0.87 -61.26%
DPS 0.51 0.00 0.00 0.00 0.51 0.95 0.00 -
NAPS 0.1907 0.1826 0.188 0.1872 0.187 0.1872 0.1928 -0.72%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.19 1.25 1.23 1.18 1.48 1.40 1.43 -
P/RPS 0.78 0.83 0.80 0.78 1.00 1.03 1.03 -16.93%
P/EPS 80.92 73.82 48.81 50.86 34.42 25.74 23.37 129.04%
EY 1.24 1.35 2.05 1.97 2.91 3.89 4.28 -56.24%
DY 3.03 0.00 0.00 0.00 2.43 4.76 0.00 -
P/NAPS 0.89 0.97 0.92 0.89 1.12 1.06 1.05 -10.44%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 30/03/05 20/12/04 15/09/04 30/06/04 15/03/04 30/12/03 -
Price 1.13 1.24 1.19 1.24 1.20 1.82 1.40 -
P/RPS 0.74 0.82 0.77 0.81 0.81 1.34 1.01 -18.74%
P/EPS 76.84 73.23 47.22 53.45 27.91 33.46 22.88 124.42%
EY 1.30 1.37 2.12 1.87 3.58 2.99 4.37 -55.46%
DY 3.19 0.00 0.00 0.00 3.00 3.66 0.00 -
P/NAPS 0.84 0.96 0.89 0.94 0.91 1.38 1.03 -12.72%

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