[MAGNI] QoQ Annualized Quarter Result on 31-Jul-2006 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
13-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -36.3%
YoY- -43.47%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 201,000 175,092 96,504 95,228 93,058 93,701 95,694 64.23%
PBT 5,853 5,517 1,318 1,248 1,282 1,244 1,576 140.39%
Tax -1,533 -1,576 -446 -504 -114 -150 -8 3255.94%
NP 4,320 3,941 872 744 1,168 1,093 1,568 96.89%
-
NP to SH 4,323 3,941 872 744 1,168 1,093 1,568 96.98%
-
Tax Rate 26.19% 28.57% 33.84% 40.38% 8.89% 12.06% 0.51% -
Total Cost 196,680 171,150 95,632 94,484 91,890 92,608 94,126 63.66%
-
Net Worth 96,383 91,477 81,673 82,459 81,830 81,383 78,399 14.80%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 3,006 - - - 1,230 - - -
Div Payout % 69.55% - - - 105.35% - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 96,383 91,477 81,673 82,459 81,830 81,383 78,399 14.80%
NOSH 82,379 75,601 61,408 61,999 61,526 61,654 61,732 21.27%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 2.15% 2.25% 0.90% 0.78% 1.26% 1.17% 1.64% -
ROE 4.49% 4.31% 1.07% 0.90% 1.43% 1.34% 2.00% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 243.99 231.60 157.15 153.59 151.25 151.98 155.01 35.42%
EPS 5.25 5.21 1.42 1.20 1.90 1.77 2.54 62.47%
DPS 3.65 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.17 1.21 1.33 1.33 1.33 1.32 1.27 -5.33%
Adjusted Per Share Value based on latest NOSH - 61,999
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 46.39 40.41 22.27 21.98 21.48 21.63 22.09 64.21%
EPS 1.00 0.91 0.20 0.17 0.27 0.25 0.36 97.97%
DPS 0.69 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.2224 0.2111 0.1885 0.1903 0.1889 0.1878 0.1809 14.80%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.76 0.81 0.79 0.80 0.86 0.83 0.93 -
P/RPS 0.31 0.35 0.50 0.52 0.57 0.55 0.60 -35.68%
P/EPS 14.48 15.54 55.63 66.67 45.30 46.80 36.61 -46.20%
EY 6.90 6.44 1.80 1.50 2.21 2.14 2.73 85.86%
DY 4.80 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 0.65 0.67 0.59 0.60 0.65 0.63 0.73 -7.46%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 15/03/07 15/12/06 13/09/06 03/07/06 29/03/06 28/12/05 -
Price 0.80 0.88 0.85 0.80 0.83 0.89 0.79 -
P/RPS 0.33 0.38 0.54 0.52 0.55 0.59 0.51 -25.24%
P/EPS 15.24 16.88 59.86 66.67 43.72 50.19 31.10 -37.92%
EY 6.56 5.92 1.67 1.50 2.29 1.99 3.22 60.91%
DY 4.56 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 0.68 0.73 0.64 0.60 0.62 0.67 0.62 6.36%

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