[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2003 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 13.37%
YoY- -49.37%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 93,672 90,608 83,718 85,308 81,768 85,374 86,034 5.83%
PBT 1,996 3,629 4,638 5,358 5,036 8,529 8,868 -63.03%
Tax -568 -986 -1,290 -1,594 -1,716 -2,571 -2,145 -58.79%
NP 1,428 2,643 3,348 3,764 3,320 5,958 6,722 -64.43%
-
NP to SH 1,428 2,643 3,348 3,764 3,320 5,958 6,722 -64.43%
-
Tax Rate 28.46% 27.17% 27.81% 29.75% 34.07% 30.14% 24.19% -
Total Cost 92,244 87,965 80,370 81,544 78,448 79,416 79,312 10.60%
-
Net Worth 81,248 81,133 81,238 83,644 85,459 86,375 83,521 -1.82%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - 2,212 4,102 - - - - -
Div Payout % - 83.72% 122.55% - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 81,248 81,133 81,238 83,644 85,459 86,375 83,521 -1.82%
NOSH 61,551 61,465 61,544 61,503 61,481 63,047 61,412 0.15%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 1.52% 2.92% 4.00% 4.41% 4.06% 6.98% 7.81% -
ROE 1.76% 3.26% 4.12% 4.50% 3.88% 6.90% 8.05% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 152.18 147.41 136.03 138.70 133.00 135.41 140.09 5.67%
EPS 2.32 4.30 5.44 6.12 5.40 9.45 10.95 -64.49%
DPS 0.00 3.60 6.67 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.32 1.36 1.39 1.37 1.36 -1.97%
Adjusted Per Share Value based on latest NOSH - 61,520
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 21.62 20.91 19.32 19.69 18.87 19.70 19.86 5.82%
EPS 0.33 0.61 0.77 0.87 0.77 1.38 1.55 -64.37%
DPS 0.00 0.51 0.95 0.00 0.00 0.00 0.00 -
NAPS 0.1875 0.1873 0.1875 0.193 0.1972 0.1994 0.1928 -1.84%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.18 1.48 1.40 1.43 1.35 1.10 1.14 -
P/RPS 0.78 1.00 1.03 1.03 1.02 0.81 0.81 -2.48%
P/EPS 50.86 34.42 25.74 23.37 25.00 11.64 10.41 188.20%
EY 1.97 2.91 3.89 4.28 4.00 8.59 9.60 -65.24%
DY 0.00 2.43 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.12 1.06 1.05 0.97 0.80 0.84 3.93%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 15/09/04 30/06/04 15/03/04 30/12/03 18/09/03 30/06/03 14/04/03 -
Price 1.24 1.20 1.82 1.40 1.24 1.15 1.03 -
P/RPS 0.81 0.81 1.34 1.01 0.93 0.85 0.74 6.21%
P/EPS 53.45 27.91 33.46 22.88 22.96 12.17 9.41 218.68%
EY 1.87 3.58 2.99 4.37 4.35 8.22 10.63 -68.63%
DY 0.00 3.00 3.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.91 1.38 1.03 0.89 0.84 0.76 15.23%

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