[MAGNI] QoQ Quarter Result on 30-Apr-2009 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -19.15%
YoY- 123.1%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 96,758 88,220 113,043 85,093 105,157 96,947 100,897 -2.74%
PBT 7,143 5,781 4,726 2,652 3,681 5,150 4,253 41.16%
Tax -1,792 -1,614 -1,262 -537 -1,066 -1,420 -1,173 32.54%
NP 5,351 4,167 3,464 2,115 2,615 3,730 3,080 44.37%
-
NP to SH 5,351 4,168 3,465 2,115 2,616 3,732 3,081 44.34%
-
Tax Rate 25.09% 27.92% 26.70% 20.25% 28.96% 27.57% 27.58% -
Total Cost 91,407 84,053 109,579 82,978 102,542 93,217 97,817 -4.40%
-
Net Worth 142,831 137,896 138,600 103,517 133,384 135,803 95,203 30.95%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - 5,175 - - - -
Div Payout % - - - 244.72% - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 142,831 137,896 138,600 103,517 133,384 135,803 95,203 30.95%
NOSH 103,500 103,681 103,432 103,517 103,399 103,666 74,963 23.91%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 5.53% 4.72% 3.06% 2.49% 2.49% 3.85% 3.05% -
ROE 3.75% 3.02% 2.50% 2.04% 1.96% 2.75% 3.24% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 93.49 85.09 109.29 82.20 101.70 93.52 134.59 -21.51%
EPS 5.17 4.02 3.35 2.04 2.53 3.60 4.11 16.47%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.38 1.33 1.34 1.00 1.29 1.31 1.27 5.67%
Adjusted Per Share Value based on latest NOSH - 103,517
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 22.33 20.36 26.09 19.64 24.27 22.37 23.29 -2.75%
EPS 1.23 0.96 0.80 0.49 0.60 0.86 0.71 44.09%
DPS 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
NAPS 0.3296 0.3183 0.3199 0.2389 0.3078 0.3134 0.2197 30.95%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.95 0.98 0.84 0.81 0.86 0.82 0.88 -
P/RPS 1.02 1.15 0.77 0.99 0.85 0.88 0.65 34.92%
P/EPS 18.38 24.38 25.07 39.65 33.99 22.78 21.41 -9.64%
EY 5.44 4.10 3.99 2.52 2.94 4.39 4.67 10.67%
DY 0.00 0.00 0.00 6.17 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.63 0.81 0.67 0.63 0.69 0.00%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 30/12/09 28/09/09 30/06/09 27/03/09 30/12/08 23/09/08 -
Price 1.00 0.94 0.90 0.86 0.75 0.79 0.75 -
P/RPS 1.07 1.10 0.82 1.05 0.74 0.84 0.56 53.79%
P/EPS 19.34 23.38 26.87 42.09 29.64 21.94 18.25 3.93%
EY 5.17 4.28 3.72 2.38 3.37 4.56 5.48 -3.79%
DY 0.00 0.00 0.00 5.81 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.67 0.86 0.58 0.60 0.59 14.15%

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