[MAGNI] QoQ Cumulative Quarter Result on 31-Jan-2007 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 577.98%
YoY- 260.49%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 178,800 94,272 201,000 131,319 48,252 23,807 93,058 54.36%
PBT 9,123 4,610 5,853 4,138 659 312 1,282 268.64%
Tax -2,292 -1,182 -1,533 -1,182 -223 -126 -114 635.35%
NP 6,831 3,428 4,320 2,956 436 186 1,168 223.56%
-
NP to SH 6,833 3,428 4,323 2,956 436 186 1,168 223.62%
-
Tax Rate 25.12% 25.64% 26.19% 28.56% 33.84% 40.38% 8.89% -
Total Cost 171,969 90,844 196,680 128,363 47,816 23,621 91,890 51.69%
-
Net Worth 128,377 125,313 96,383 91,477 81,673 82,459 81,830 34.90%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - 3,006 - - - 1,230 -
Div Payout % - - 69.55% - - - 105.35% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 128,377 125,313 96,383 91,477 81,673 82,459 81,830 34.90%
NOSH 103,530 103,564 82,379 75,601 61,408 61,999 61,526 41.33%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 3.82% 3.64% 2.15% 2.25% 0.90% 0.78% 1.26% -
ROE 5.32% 2.74% 4.49% 3.23% 0.53% 0.23% 1.43% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 172.70 91.03 243.99 173.70 78.58 38.40 151.25 9.21%
EPS 6.60 3.31 5.25 3.91 0.71 0.30 1.90 128.84%
DPS 0.00 0.00 3.65 0.00 0.00 0.00 2.00 -
NAPS 1.24 1.21 1.17 1.21 1.33 1.33 1.33 -4.55%
Adjusted Per Share Value based on latest NOSH - 103,703
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 41.27 21.76 46.39 30.31 11.14 5.49 21.48 54.36%
EPS 1.58 0.79 1.00 0.68 0.10 0.04 0.27 223.69%
DPS 0.00 0.00 0.69 0.00 0.00 0.00 0.28 -
NAPS 0.2963 0.2892 0.2224 0.2111 0.1885 0.1903 0.1889 34.88%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 1.07 0.78 0.76 0.81 0.79 0.80 0.86 -
P/RPS 0.62 0.86 0.31 0.47 1.01 2.08 0.57 5.74%
P/EPS 16.21 23.56 14.48 20.72 111.27 266.67 45.30 -49.50%
EY 6.17 4.24 6.90 4.83 0.90 0.38 2.21 97.90%
DY 0.00 0.00 4.80 0.00 0.00 0.00 2.33 -
P/NAPS 0.86 0.64 0.65 0.67 0.59 0.60 0.65 20.45%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/12/07 28/09/07 29/06/07 15/03/07 15/12/06 13/09/06 03/07/06 -
Price 1.00 0.78 0.80 0.88 0.85 0.80 0.83 -
P/RPS 0.58 0.86 0.33 0.51 1.08 2.08 0.55 3.59%
P/EPS 15.15 23.56 15.24 22.51 119.72 266.67 43.72 -50.56%
EY 6.60 4.24 6.56 4.44 0.84 0.38 2.29 102.13%
DY 0.00 0.00 4.56 0.00 0.00 0.00 2.41 -
P/NAPS 0.81 0.64 0.68 0.73 0.64 0.60 0.62 19.44%

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