[MAGNI] QoQ Cumulative Quarter Result on 31-Jul-2007 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -20.7%
YoY- 1743.01%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 339,658 266,549 178,800 94,272 201,000 131,319 48,252 267.73%
PBT 13,037 12,444 9,123 4,610 5,853 4,138 659 632.79%
Tax -2,881 -3,236 -2,292 -1,182 -1,533 -1,182 -223 451.44%
NP 10,156 9,208 6,831 3,428 4,320 2,956 436 717.19%
-
NP to SH 10,159 9,211 6,833 3,428 4,323 2,956 436 717.35%
-
Tax Rate 22.10% 26.00% 25.12% 25.64% 26.19% 28.56% 33.84% -
Total Cost 329,502 257,341 171,969 90,844 196,680 128,363 47,816 262.54%
-
Net Worth 128,411 127,441 128,377 125,313 96,383 91,477 81,673 35.24%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 4,597 - - - 3,006 - - -
Div Payout % 45.26% - - - 69.55% - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 128,411 127,441 128,377 125,313 96,383 91,477 81,673 35.24%
NOSH 103,557 103,610 103,530 103,564 82,379 75,601 61,408 41.72%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 2.99% 3.45% 3.82% 3.64% 2.15% 2.25% 0.90% -
ROE 7.91% 7.23% 5.32% 2.74% 4.49% 3.23% 0.53% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 327.99 257.26 172.70 91.03 243.99 173.70 78.58 159.46%
EPS 9.81 8.89 6.60 3.31 5.25 3.91 0.71 476.72%
DPS 4.44 0.00 0.00 0.00 3.65 0.00 0.00 -
NAPS 1.24 1.23 1.24 1.21 1.17 1.21 1.33 -4.56%
Adjusted Per Share Value based on latest NOSH - 103,564
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 78.39 61.52 41.27 21.76 46.39 30.31 11.14 267.64%
EPS 2.34 2.13 1.58 0.79 1.00 0.68 0.10 719.68%
DPS 1.06 0.00 0.00 0.00 0.69 0.00 0.00 -
NAPS 0.2964 0.2941 0.2963 0.2892 0.2224 0.2111 0.1885 35.25%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.98 0.97 1.07 0.78 0.76 0.81 0.79 -
P/RPS 0.30 0.38 0.62 0.86 0.31 0.47 1.01 -55.51%
P/EPS 9.99 10.91 16.21 23.56 14.48 20.72 111.27 -79.97%
EY 10.01 9.16 6.17 4.24 6.90 4.83 0.90 398.99%
DY 4.53 0.00 0.00 0.00 4.80 0.00 0.00 -
P/NAPS 0.79 0.79 0.86 0.64 0.65 0.67 0.59 21.50%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 28/03/08 31/12/07 28/09/07 29/06/07 15/03/07 15/12/06 -
Price 0.89 0.91 1.00 0.78 0.80 0.88 0.85 -
P/RPS 0.27 0.35 0.58 0.86 0.33 0.51 1.08 -60.34%
P/EPS 9.07 10.24 15.15 23.56 15.24 22.51 119.72 -82.12%
EY 11.02 9.77 6.60 4.24 6.56 4.44 0.84 457.12%
DY 4.99 0.00 0.00 0.00 4.56 0.00 0.00 -
P/NAPS 0.72 0.74 0.81 0.64 0.68 0.73 0.64 8.17%

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