[MAGNI] QoQ Cumulative Quarter Result on 30-Apr-2010 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- 27.05%
YoY- 42.91%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 347,315 231,623 116,287 376,717 298,021 201,263 113,043 110.91%
PBT 20,783 14,829 6,876 21,798 17,650 10,507 4,726 167.69%
Tax -5,186 -3,728 -1,722 -5,302 -4,668 -2,876 -1,262 155.89%
NP 15,597 11,101 5,154 16,496 12,982 7,631 3,464 171.92%
-
NP to SH 15,596 11,101 5,154 16,496 12,984 7,633 3,465 171.86%
-
Tax Rate 24.95% 25.14% 25.04% 24.32% 26.45% 27.37% 26.70% -
Total Cost 331,718 220,522 111,133 360,221 285,039 193,632 109,579 108.84%
-
Net Worth 155,441 150,153 152,136 147,045 142,886 137,746 138,600 7.92%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - 7,766 - - - -
Div Payout % - - - 47.08% - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 155,441 150,153 152,136 147,045 142,886 137,746 138,600 7.92%
NOSH 103,627 103,554 103,493 103,553 103,540 103,568 103,432 0.12%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 4.49% 4.79% 4.43% 4.38% 4.36% 3.79% 3.06% -
ROE 10.03% 7.39% 3.39% 11.22% 9.09% 5.54% 2.50% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 335.16 223.67 112.36 363.79 287.83 194.33 109.29 110.64%
EPS 15.05 10.72 4.98 15.93 12.54 7.37 3.35 171.52%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.50 1.45 1.47 1.42 1.38 1.33 1.34 7.78%
Adjusted Per Share Value based on latest NOSH - 103,598
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 80.16 53.46 26.84 86.94 68.78 46.45 26.09 110.91%
EPS 3.60 2.56 1.19 3.81 3.00 1.76 0.80 171.82%
DPS 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
NAPS 0.3588 0.3465 0.3511 0.3394 0.3298 0.3179 0.3199 7.92%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.13 1.29 1.09 1.20 0.95 0.98 0.84 -
P/RPS 0.34 0.58 0.97 0.33 0.33 0.50 0.77 -41.92%
P/EPS 7.51 12.03 21.89 7.53 7.58 13.30 25.07 -55.13%
EY 13.32 8.31 4.57 13.28 13.20 7.52 3.99 122.87%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.75 0.89 0.74 0.85 0.69 0.74 0.63 12.29%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 30/03/11 30/12/10 28/09/10 30/06/10 30/03/10 30/12/09 28/09/09 -
Price 1.10 1.12 1.08 1.17 1.00 0.94 0.90 -
P/RPS 0.33 0.50 0.96 0.32 0.35 0.48 0.82 -45.40%
P/EPS 7.31 10.45 21.69 7.34 7.97 12.75 26.87 -57.91%
EY 13.68 9.57 4.61 13.62 12.54 7.84 3.72 137.68%
DY 0.00 0.00 0.00 6.41 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 0.73 0.82 0.72 0.71 0.67 5.86%

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