[MAGNI] QoQ Quarter Result on 31-Jan-2008 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- -30.16%
YoY- -5.63%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 96,947 100,897 73,109 87,749 84,528 94,272 69,661 24.52%
PBT 5,150 4,253 593 3,321 4,513 4,610 1,715 107.45%
Tax -1,420 -1,173 355 -944 -1,110 -1,182 -351 152.82%
NP 3,730 3,080 948 2,377 3,403 3,428 1,364 94.95%
-
NP to SH 3,732 3,081 948 2,378 3,405 3,428 1,367 94.74%
-
Tax Rate 27.57% 27.58% -59.87% 28.43% 24.60% 25.64% 20.47% -
Total Cost 93,217 97,817 72,161 85,372 81,125 90,844 68,297 22.92%
-
Net Worth 135,803 95,203 127,773 127,726 128,334 125,313 103,412 19.82%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - 4,575 - - - 3,774 -
Div Payout % - - 482.61% - - - 276.12% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 135,803 95,203 127,773 127,726 128,334 125,313 103,412 19.82%
NOSH 103,666 74,963 103,043 103,842 103,495 103,564 103,412 0.16%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 3.85% 3.05% 1.30% 2.71% 4.03% 3.64% 1.96% -
ROE 2.75% 3.24% 0.74% 1.86% 2.65% 2.74% 1.32% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 93.52 134.59 70.95 84.50 81.67 91.03 67.36 24.32%
EPS 3.60 4.11 0.92 2.29 3.29 3.31 1.32 94.61%
DPS 0.00 0.00 4.44 0.00 0.00 0.00 3.65 -
NAPS 1.31 1.27 1.24 1.23 1.24 1.21 1.00 19.62%
Adjusted Per Share Value based on latest NOSH - 103,842
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 22.37 23.29 16.87 20.25 19.51 21.76 16.08 24.49%
EPS 0.86 0.71 0.22 0.55 0.79 0.79 0.32 92.72%
DPS 0.00 0.00 1.06 0.00 0.00 0.00 0.87 -
NAPS 0.3134 0.2197 0.2949 0.2948 0.2962 0.2892 0.2387 19.80%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.82 0.88 0.98 0.97 1.07 0.78 0.76 -
P/RPS 0.88 0.65 1.38 1.15 1.31 0.86 1.13 -15.29%
P/EPS 22.78 21.41 106.52 42.36 32.52 23.56 57.49 -45.90%
EY 4.39 4.67 0.94 2.36 3.07 4.24 1.74 84.81%
DY 0.00 0.00 4.53 0.00 0.00 0.00 4.80 -
P/NAPS 0.63 0.69 0.79 0.79 0.86 0.64 0.76 -11.70%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 30/12/08 23/09/08 30/06/08 28/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.79 0.75 0.89 0.91 1.00 0.78 0.80 -
P/RPS 0.84 0.56 1.25 1.08 1.22 0.86 1.19 -20.63%
P/EPS 21.94 18.25 96.74 39.74 30.40 23.56 60.52 -49.00%
EY 4.56 5.48 1.03 2.52 3.29 4.24 1.65 96.32%
DY 0.00 0.00 4.99 0.00 0.00 0.00 4.56 -
P/NAPS 0.60 0.59 0.72 0.74 0.81 0.64 0.80 -17.37%

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