[MAGNI] QoQ Cumulative Quarter Result on 30-Apr-2002 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- 36.73%
YoY- 6.67%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 64,526 44,328 21,982 85,678 65,957 46,657 23,071 98.13%
PBT 6,651 4,811 2,455 10,404 7,528 5,158 2,468 93.30%
Tax -1,609 -1,094 -578 -2,329 -1,622 -1,368 -655 81.76%
NP 5,042 3,717 1,877 8,075 5,906 3,790 1,813 97.39%
-
NP to SH 5,042 3,717 1,877 8,075 5,906 3,790 1,813 97.39%
-
Tax Rate 24.19% 22.74% 23.54% 22.39% 21.55% 26.52% 26.54% -
Total Cost 59,484 40,611 20,105 77,603 60,051 42,867 21,258 98.20%
-
Net Worth 83,521 82,100 80,150 78,421 79,127 76,610 74,534 7.86%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - 2,859 - - - -
Div Payout % - - - 35.41% - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 83,521 82,100 80,150 78,421 79,127 76,610 74,534 7.86%
NOSH 61,412 40,846 40,893 40,844 40,787 40,534 40,288 32.34%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 7.81% 8.39% 8.54% 9.42% 8.95% 8.12% 7.86% -
ROE 6.04% 4.53% 2.34% 10.30% 7.46% 4.95% 2.43% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 105.07 108.52 53.75 209.77 161.71 115.10 57.26 49.71%
EPS 8.21 9.10 4.59 19.77 14.48 9.35 4.50 49.14%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.36 2.01 1.96 1.92 1.94 1.89 1.85 -18.50%
Adjusted Per Share Value based on latest NOSH - 40,847
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 14.89 10.23 5.07 19.77 15.22 10.77 5.32 98.23%
EPS 1.16 0.86 0.43 1.86 1.36 0.87 0.42 96.48%
DPS 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
NAPS 0.1928 0.1895 0.185 0.181 0.1826 0.1768 0.172 7.88%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 -
Price 1.14 1.75 1.76 1.97 2.18 2.59 1.48 -
P/RPS 1.09 1.61 3.27 0.94 1.35 2.25 2.58 -43.60%
P/EPS 13.89 19.23 38.34 9.96 15.06 27.70 32.89 -43.62%
EY 7.20 5.20 2.61 10.04 6.64 3.61 3.04 77.40%
DY 0.00 0.00 0.00 3.55 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.90 1.03 1.12 1.37 0.80 3.29%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 14/04/03 30/12/02 30/09/02 28/06/02 26/03/02 06/12/01 03/09/01 -
Price 1.03 1.71 1.58 1.76 2.00 2.70 2.64 -
P/RPS 0.98 1.58 2.94 0.84 1.24 2.35 4.61 -64.28%
P/EPS 12.55 18.79 34.42 8.90 13.81 28.88 58.67 -64.13%
EY 7.97 5.32 2.91 11.23 7.24 3.46 1.70 179.32%
DY 0.00 0.00 0.00 3.98 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.81 0.92 1.03 1.43 1.43 -34.31%

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