[MAGNI] QoQ Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -69.98%
YoY- 12.46%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 376,717 298,021 201,263 113,043 388,094 303,001 197,844 53.80%
PBT 21,798 17,650 10,507 4,726 15,736 13,084 9,403 75.42%
Tax -5,302 -4,668 -2,876 -1,262 -4,197 -3,659 -2,593 61.30%
NP 16,496 12,982 7,631 3,464 11,539 9,425 6,810 80.65%
-
NP to SH 16,496 12,984 7,633 3,465 11,543 9,429 6,813 80.60%
-
Tax Rate 24.32% 26.45% 27.37% 26.70% 26.67% 27.97% 27.58% -
Total Cost 360,221 285,039 193,632 109,579 376,555 293,576 191,034 52.80%
-
Net Worth 147,045 142,886 137,746 138,600 135,708 133,663 135,845 5.43%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 7,766 - - - 5,179 - - -
Div Payout % 47.08% - - - 44.87% - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 147,045 142,886 137,746 138,600 135,708 133,663 135,845 5.43%
NOSH 103,553 103,540 103,568 103,432 103,594 103,615 103,698 -0.09%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 4.38% 4.36% 3.79% 3.06% 2.97% 3.11% 3.44% -
ROE 11.22% 9.09% 5.54% 2.50% 8.51% 7.05% 5.02% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 363.79 287.83 194.33 109.29 374.63 292.43 190.79 53.94%
EPS 15.93 12.54 7.37 3.35 11.14 9.10 6.57 80.77%
DPS 7.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.42 1.38 1.33 1.34 1.31 1.29 1.31 5.53%
Adjusted Per Share Value based on latest NOSH - 103,432
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 86.81 68.68 46.38 26.05 89.43 69.82 45.59 53.80%
EPS 3.80 2.99 1.76 0.80 2.66 2.17 1.57 80.56%
DPS 1.79 0.00 0.00 0.00 1.19 0.00 0.00 -
NAPS 0.3389 0.3293 0.3174 0.3194 0.3127 0.308 0.313 5.45%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.20 0.95 0.98 0.84 0.81 0.86 0.82 -
P/RPS 0.33 0.33 0.50 0.77 0.22 0.29 0.43 -16.21%
P/EPS 7.53 7.58 13.30 25.07 7.27 9.45 12.48 -28.66%
EY 13.28 13.20 7.52 3.99 13.76 10.58 8.01 40.21%
DY 6.25 0.00 0.00 0.00 6.17 0.00 0.00 -
P/NAPS 0.85 0.69 0.74 0.63 0.62 0.67 0.63 22.16%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 30/03/10 30/12/09 28/09/09 30/06/09 27/03/09 30/12/08 -
Price 1.17 1.00 0.94 0.90 0.86 0.75 0.79 -
P/RPS 0.32 0.35 0.48 0.82 0.23 0.26 0.41 -15.26%
P/EPS 7.34 7.97 12.75 26.87 7.72 8.24 12.02 -28.08%
EY 13.62 12.54 7.84 3.72 12.96 12.13 8.32 39.02%
DY 6.41 0.00 0.00 0.00 5.81 0.00 0.00 -
P/NAPS 0.82 0.72 0.71 0.67 0.66 0.58 0.60 23.22%

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