[MAGNI] QoQ Quarter Result on 31-Jan-2005 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -98.32%
YoY- -98.89%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 24,818 23,029 23,983 22,500 23,835 23,418 27,819 -7.30%
PBT 490 298 292 104 539 499 150 119.68%
Tax -35 31 -164 -97 -123 -142 -18 55.59%
NP 455 329 128 7 416 357 132 127.67%
-
NP to SH 455 329 128 7 416 357 132 127.67%
-
Tax Rate 7.14% -10.40% 56.16% 93.27% 22.82% 28.46% 12.00% -
Total Cost 24,363 22,700 23,855 22,493 23,419 23,061 27,687 -8.15%
-
Net Worth 78,087 80,698 61,304 90,299 81,364 81,248 82,971 -3.95%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 2,206 - - - 2,262 -
Div Payout % - - 1,724.18% - - - 1,714.29% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 78,087 80,698 61,304 90,299 81,364 81,248 82,971 -3.95%
NOSH 61,486 62,075 61,304 70,000 61,176 61,551 62,857 -1.45%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 1.83% 1.43% 0.53% 0.03% 1.75% 1.52% 0.47% -
ROE 0.58% 0.41% 0.21% 0.01% 0.51% 0.44% 0.16% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 40.36 37.10 39.12 32.14 38.96 38.05 44.26 -5.94%
EPS 0.74 0.53 0.21 0.01 0.68 0.58 0.21 131.03%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 3.60 -
NAPS 1.27 1.30 1.00 1.29 1.33 1.32 1.32 -2.53%
Adjusted Per Share Value based on latest NOSH - 70,000
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 5.73 5.32 5.54 5.19 5.50 5.40 6.42 -7.28%
EPS 0.11 0.08 0.03 0.00 0.10 0.08 0.03 137.22%
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.52 -
NAPS 0.1802 0.1862 0.1415 0.2084 0.1878 0.1875 0.1915 -3.96%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.93 1.06 1.19 1.25 1.23 1.18 1.48 -
P/RPS 2.30 2.86 3.04 3.89 3.16 3.10 3.34 -21.96%
P/EPS 125.68 200.00 569.94 12,500.00 180.88 203.45 704.76 -68.21%
EY 0.80 0.50 0.18 0.01 0.55 0.49 0.14 218.61%
DY 0.00 0.00 3.03 0.00 0.00 0.00 2.43 -
P/NAPS 0.73 0.82 1.19 0.97 0.92 0.89 1.12 -24.76%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 28/12/05 05/09/05 30/06/05 30/03/05 20/12/04 15/09/04 30/06/04 -
Price 0.79 1.00 1.13 1.24 1.19 1.24 1.20 -
P/RPS 1.96 2.70 2.89 3.86 3.05 3.26 2.71 -19.37%
P/EPS 106.76 188.68 541.20 12,400.00 175.00 213.79 571.43 -67.21%
EY 0.94 0.53 0.18 0.01 0.57 0.47 0.17 211.72%
DY 0.00 0.00 3.19 0.00 0.00 0.00 3.00 -
P/NAPS 0.62 0.77 1.13 0.96 0.89 0.94 0.91 -22.51%

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