[MAGNI] QoQ Cumulative Quarter Result on 30-Apr-2004 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 5.26%
YoY- -55.64%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 69,753 47,253 23,418 90,608 62,789 42,654 20,442 125.81%
PBT 1,142 1,038 499 3,629 3,479 2,679 1,259 -6.26%
Tax -362 -265 -142 -986 -968 -797 -429 -10.65%
NP 780 773 357 2,643 2,511 1,882 830 -4.03%
-
NP to SH 780 773 357 2,643 2,511 1,882 830 -4.03%
-
Tax Rate 31.70% 25.53% 28.46% 27.17% 27.82% 29.75% 34.07% -
Total Cost 68,973 46,480 23,061 87,965 60,278 40,772 19,612 130.38%
-
Net Worth 79,228 81,594 81,248 81,133 81,238 83,644 85,459 -4.90%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - 2,212 3,077 - - -
Div Payout % - - - 83.72% 122.55% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 79,228 81,594 81,248 81,133 81,238 83,644 85,459 -4.90%
NOSH 61,417 61,349 61,551 61,465 61,544 61,503 61,481 -0.06%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 1.12% 1.64% 1.52% 2.92% 4.00% 4.41% 4.06% -
ROE 0.98% 0.95% 0.44% 3.26% 3.09% 2.25% 0.97% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 113.57 77.02 38.05 147.41 102.02 69.35 33.25 125.95%
EPS 1.27 1.26 0.58 4.30 4.08 3.06 1.35 -3.97%
DPS 0.00 0.00 0.00 3.60 5.00 0.00 0.00 -
NAPS 1.29 1.33 1.32 1.32 1.32 1.36 1.39 -4.83%
Adjusted Per Share Value based on latest NOSH - 62,857
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 16.10 10.91 5.40 20.91 14.49 9.84 4.72 125.75%
EPS 0.18 0.18 0.08 0.61 0.58 0.43 0.19 -3.52%
DPS 0.00 0.00 0.00 0.51 0.71 0.00 0.00 -
NAPS 0.1829 0.1883 0.1875 0.1873 0.1875 0.193 0.1972 -4.87%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.25 1.23 1.18 1.48 1.40 1.43 1.35 -
P/RPS 1.10 1.60 3.10 1.00 1.37 2.06 4.06 -57.96%
P/EPS 98.43 97.62 203.45 34.42 34.31 46.73 100.00 -1.04%
EY 1.02 1.02 0.49 2.91 2.91 2.14 1.00 1.32%
DY 0.00 0.00 0.00 2.43 3.57 0.00 0.00 -
P/NAPS 0.97 0.92 0.89 1.12 1.06 1.05 0.97 0.00%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 30/03/05 20/12/04 15/09/04 30/06/04 15/03/04 30/12/03 18/09/03 -
Price 1.24 1.19 1.24 1.20 1.82 1.40 1.24 -
P/RPS 1.09 1.54 3.26 0.81 1.78 2.02 3.73 -55.79%
P/EPS 97.64 94.44 213.79 27.91 44.61 45.75 91.85 4.14%
EY 1.02 1.06 0.47 3.58 2.24 2.19 1.09 -4.30%
DY 0.00 0.00 0.00 3.00 2.75 0.00 0.00 -
P/NAPS 0.96 0.89 0.94 0.91 1.38 1.03 0.89 5.15%

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