[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2004 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
20-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 8.26%
YoY- -58.93%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 92,116 93,736 93,004 94,506 93,672 90,608 83,718 6.58%
PBT 1,192 1,434 1,522 2,076 1,996 3,629 4,638 -59.61%
Tax 124 -526 -482 -530 -568 -986 -1,290 -
NP 1,316 908 1,040 1,546 1,428 2,643 3,348 -46.37%
-
NP to SH 1,316 908 1,040 1,546 1,428 2,643 3,348 -46.37%
-
Tax Rate -10.40% 36.68% 31.67% 25.53% 28.46% 27.17% 27.81% -
Total Cost 90,800 92,828 91,964 92,960 92,244 87,965 80,370 8.48%
-
Net Worth 80,698 82,737 79,228 81,594 81,248 81,133 81,238 -0.44%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 2,222 - - - 2,212 4,102 -
Div Payout % - 244.80% - - - 83.72% 122.55% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 80,698 82,737 79,228 81,594 81,248 81,133 81,238 -0.44%
NOSH 62,075 61,744 61,417 61,349 61,551 61,465 61,544 0.57%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 1.43% 0.97% 1.12% 1.64% 1.52% 2.92% 4.00% -
ROE 1.63% 1.10% 1.31% 1.89% 1.76% 3.26% 4.12% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 148.39 151.81 151.43 154.05 152.18 147.41 136.03 5.97%
EPS 2.12 1.47 1.69 2.52 2.32 4.30 5.44 -46.67%
DPS 0.00 3.60 0.00 0.00 0.00 3.60 6.67 -
NAPS 1.30 1.34 1.29 1.33 1.32 1.32 1.32 -1.01%
Adjusted Per Share Value based on latest NOSH - 61,176
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 21.26 21.63 21.46 21.81 21.62 20.91 19.32 6.59%
EPS 0.30 0.21 0.24 0.36 0.33 0.61 0.77 -46.68%
DPS 0.00 0.51 0.00 0.00 0.00 0.51 0.95 -
NAPS 0.1862 0.191 0.1829 0.1883 0.1875 0.1873 0.1875 -0.46%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.06 1.19 1.25 1.23 1.18 1.48 1.40 -
P/RPS 0.71 0.78 0.83 0.80 0.78 1.00 1.03 -21.98%
P/EPS 50.00 80.92 73.82 48.81 50.86 34.42 25.74 55.74%
EY 2.00 1.24 1.35 2.05 1.97 2.91 3.89 -35.84%
DY 0.00 3.03 0.00 0.00 0.00 2.43 4.76 -
P/NAPS 0.82 0.89 0.97 0.92 0.89 1.12 1.06 -15.74%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 05/09/05 30/06/05 30/03/05 20/12/04 15/09/04 30/06/04 15/03/04 -
Price 1.00 1.13 1.24 1.19 1.24 1.20 1.82 -
P/RPS 0.67 0.74 0.82 0.77 0.81 0.81 1.34 -37.03%
P/EPS 47.17 76.84 73.23 47.22 53.45 27.91 33.46 25.75%
EY 2.12 1.30 1.37 2.12 1.87 3.58 2.99 -20.50%
DY 0.00 3.19 0.00 0.00 0.00 3.00 3.66 -
P/NAPS 0.77 0.84 0.96 0.89 0.94 0.91 1.38 -32.24%

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