[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2002 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- -0.99%
YoY- -1.93%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 81,768 85,374 86,034 88,656 87,928 85,678 87,942 -4.74%
PBT 5,036 8,529 8,868 9,622 9,820 10,404 10,037 -36.93%
Tax -1,716 -2,571 -2,145 -2,188 -2,312 -2,329 -2,162 -14.31%
NP 3,320 5,958 6,722 7,434 7,508 8,075 7,874 -43.85%
-
NP to SH 3,320 5,958 6,722 7,434 7,508 8,075 7,874 -43.85%
-
Tax Rate 34.07% 30.14% 24.19% 22.74% 23.54% 22.39% 21.54% -
Total Cost 78,448 79,416 79,312 81,222 80,420 77,603 80,068 -1.35%
-
Net Worth 85,459 86,375 83,521 82,100 80,150 78,421 79,127 5.28%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - 2,859 - -
Div Payout % - - - - - 35.41% - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 85,459 86,375 83,521 82,100 80,150 78,421 79,127 5.28%
NOSH 61,481 63,047 61,412 40,846 40,893 40,844 40,787 31.56%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 4.06% 6.98% 7.81% 8.39% 8.54% 9.42% 8.95% -
ROE 3.88% 6.90% 8.05% 9.05% 9.37% 10.30% 9.95% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 133.00 135.41 140.09 217.05 215.02 209.77 215.61 -27.60%
EPS 5.40 9.45 10.95 18.20 18.36 19.77 19.31 -57.33%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.39 1.37 1.36 2.01 1.96 1.92 1.94 -19.97%
Adjusted Per Share Value based on latest NOSH - 40,888
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 18.84 19.67 19.83 20.43 20.26 19.74 20.27 -4.77%
EPS 0.77 1.37 1.55 1.71 1.73 1.86 1.81 -43.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.66 0.00 -
NAPS 0.1969 0.199 0.1925 0.1892 0.1847 0.1807 0.1823 5.28%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 -
Price 1.35 1.10 1.14 1.75 1.76 1.97 2.18 -
P/RPS 1.02 0.81 0.81 0.81 0.82 0.94 1.01 0.66%
P/EPS 25.00 11.64 10.41 9.62 9.59 9.96 11.29 70.13%
EY 4.00 8.59 9.60 10.40 10.43 10.04 8.86 -41.23%
DY 0.00 0.00 0.00 0.00 0.00 3.55 0.00 -
P/NAPS 0.97 0.80 0.84 0.87 0.90 1.03 1.12 -9.16%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 18/09/03 30/06/03 14/04/03 30/12/02 30/09/02 28/06/02 26/03/02 -
Price 1.24 1.15 1.03 1.71 1.58 1.76 2.00 -
P/RPS 0.93 0.85 0.74 0.79 0.73 0.84 0.93 0.00%
P/EPS 22.96 12.17 9.41 9.40 8.61 8.90 10.36 70.23%
EY 4.35 8.22 10.63 10.64 11.62 11.23 9.65 -41.29%
DY 0.00 0.00 0.00 0.00 0.00 3.98 0.00 -
P/NAPS 0.89 0.84 0.76 0.85 0.81 0.92 1.03 -9.30%

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