[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2001 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
06-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Oct-2001 [#2]
Profit Trend
QoQ- 4.52%
YoY- -12.61%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 87,928 85,678 87,942 93,314 92,284 99,511 100,653 -8.63%
PBT 9,820 10,404 10,037 10,316 9,872 9,735 10,257 -2.86%
Tax -2,312 -2,329 -2,162 -2,736 -2,620 -2,165 -2,749 -10.92%
NP 7,508 8,075 7,874 7,580 7,252 7,570 7,508 0.00%
-
NP to SH 7,508 8,075 7,874 7,580 7,252 7,570 7,508 0.00%
-
Tax Rate 23.54% 22.39% 21.54% 26.52% 26.54% 22.24% 26.80% -
Total Cost 80,420 77,603 80,068 85,734 85,032 91,941 93,145 -9.35%
-
Net Worth 80,150 78,421 79,127 76,610 74,534 72,440 72,450 6.98%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - 2,859 - - - 2,817 - -
Div Payout % - 35.41% - - - 37.21% - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 80,150 78,421 79,127 76,610 74,534 72,440 72,450 6.98%
NOSH 40,893 40,844 40,787 40,534 40,288 40,244 40,250 1.06%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 8.54% 9.42% 8.95% 8.12% 7.86% 7.61% 7.46% -
ROE 9.37% 10.30% 9.95% 9.89% 9.73% 10.45% 10.36% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 215.02 209.77 215.61 230.21 229.06 247.27 250.07 -9.60%
EPS 18.36 19.77 19.31 18.70 18.00 18.81 18.65 -1.04%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.96 1.92 1.94 1.89 1.85 1.80 1.80 5.85%
Adjusted Per Share Value based on latest NOSH - 40,512
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 20.29 19.77 20.30 21.54 21.30 22.97 23.23 -8.64%
EPS 1.73 1.86 1.82 1.75 1.67 1.75 1.73 0.00%
DPS 0.00 0.66 0.00 0.00 0.00 0.65 0.00 -
NAPS 0.185 0.181 0.1826 0.1768 0.172 0.1672 0.1672 6.99%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 1.76 1.97 2.18 2.59 1.48 1.16 1.30 -
P/RPS 0.82 0.94 1.01 1.13 0.65 0.47 0.52 35.59%
P/EPS 9.59 9.96 11.29 13.85 8.22 6.17 6.97 23.77%
EY 10.43 10.04 8.86 7.22 12.16 16.22 14.35 -19.20%
DY 0.00 3.55 0.00 0.00 0.00 6.03 0.00 -
P/NAPS 0.90 1.03 1.12 1.37 0.80 0.64 0.72 16.08%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 30/09/02 28/06/02 26/03/02 06/12/01 03/09/01 29/06/01 07/03/01 -
Price 1.58 1.76 2.00 2.70 2.64 1.12 1.28 -
P/RPS 0.73 0.84 0.93 1.17 1.15 0.45 0.51 27.09%
P/EPS 8.61 8.90 10.36 14.44 14.67 5.95 6.86 16.40%
EY 11.62 11.23 9.65 6.93 6.82 16.79 14.57 -14.03%
DY 0.00 3.98 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.81 0.92 1.03 1.43 1.43 0.62 0.71 9.20%

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