[MAGNI] QoQ Cumulative Quarter Result on 31-Jan-2001 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
07-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2001
Quarter
31-Jan-2001 [#3]
Profit Trend
QoQ- 29.84%
YoY- 10.74%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Revenue 46,657 23,071 99,511 75,490 52,724 25,105 85,736 -33.27%
PBT 5,158 2,468 9,735 7,693 5,879 2,820 8,532 -28.43%
Tax -1,368 -655 -2,165 -2,062 -1,542 -770 -2,278 -28.75%
NP 3,790 1,813 7,570 5,631 4,337 2,050 6,254 -28.32%
-
NP to SH 3,790 1,813 7,570 5,631 4,337 2,050 6,254 -28.32%
-
Tax Rate 26.52% 26.54% 22.24% 26.80% 26.23% 27.30% 26.70% -
Total Cost 42,867 21,258 91,941 69,859 48,387 23,055 79,482 -33.66%
-
Net Worth 76,610 74,534 72,440 72,450 71,210 69,273 67,197 9.10%
Dividend
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Div - - 2,817 - - - 2,414 -
Div Payout % - - 37.21% - - - 38.60% -
Equity
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Net Worth 76,610 74,534 72,440 72,450 71,210 69,273 67,197 9.10%
NOSH 40,534 40,288 40,244 40,250 40,231 40,275 40,238 0.48%
Ratio Analysis
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
NP Margin 8.12% 7.86% 7.61% 7.46% 8.23% 8.17% 7.29% -
ROE 4.95% 2.43% 10.45% 7.77% 6.09% 2.96% 9.31% -
Per Share
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 115.10 57.26 247.27 187.55 131.05 62.33 213.07 -33.59%
EPS 9.35 4.50 18.81 13.99 10.78 5.09 15.54 -28.66%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 6.00 -
NAPS 1.89 1.85 1.80 1.80 1.77 1.72 1.67 8.57%
Adjusted Per Share Value based on latest NOSH - 40,311
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 10.77 5.32 22.97 17.42 12.17 5.79 19.79 -33.26%
EPS 0.87 0.42 1.75 1.30 1.00 0.47 1.44 -28.46%
DPS 0.00 0.00 0.65 0.00 0.00 0.00 0.56 -
NAPS 0.1768 0.172 0.1672 0.1672 0.1644 0.1599 0.1551 9.09%
Price Multiplier on Financial Quarter End Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 -
Price 2.59 1.48 1.16 1.30 1.57 2.30 3.20 -
P/RPS 2.25 2.58 0.47 0.69 1.20 3.69 1.50 30.94%
P/EPS 27.70 32.89 6.17 9.29 14.56 45.19 20.59 21.80%
EY 3.61 3.04 16.22 10.76 6.87 2.21 4.86 -17.93%
DY 0.00 0.00 6.03 0.00 0.00 0.00 1.87 -
P/NAPS 1.37 0.80 0.64 0.72 0.89 1.34 1.92 -20.10%
Price Multiplier on Announcement Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 06/12/01 03/09/01 29/06/01 07/03/01 06/12/00 29/08/00 30/06/00 -
Price 2.70 2.64 1.12 1.28 1.58 2.14 2.22 -
P/RPS 2.35 4.61 0.45 0.68 1.21 3.43 1.04 71.94%
P/EPS 28.88 58.67 5.95 9.15 14.66 42.04 14.28 59.71%
EY 3.46 1.70 16.79 10.93 6.82 2.38 7.00 -37.40%
DY 0.00 0.00 6.25 0.00 0.00 0.00 2.70 -
P/NAPS 1.43 1.43 0.62 0.71 0.89 1.24 1.33 4.93%

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