[MAGNI] QoQ Quarter Result on 31-Jan-2012 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
21-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -10.39%
YoY- 76.4%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 135,129 131,808 117,580 133,923 140,906 141,714 96,342 25.17%
PBT 13,728 11,180 8,647 10,500 11,862 9,885 2,476 211.63%
Tax -3,451 -2,798 -2,190 -2,571 -3,014 -2,481 -813 161.01%
NP 10,277 8,382 6,457 7,929 8,848 7,404 1,663 234.90%
-
NP to SH 10,276 8,381 6,457 7,929 8,848 7,404 1,662 235.01%
-
Tax Rate 25.14% 25.03% 25.33% 24.49% 25.41% 25.10% 32.84% -
Total Cost 124,852 123,426 111,123 125,994 132,058 134,310 94,679 20.15%
-
Net Worth 195,319 194,074 186,656 180,056 171,321 164,065 157,889 15.16%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - 6,511 - - - 6,232 -
Div Payout % - - 100.84% - - - 375.00% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 195,319 194,074 186,656 180,056 171,321 164,065 157,889 15.16%
NOSH 108,511 108,421 108,521 108,467 108,431 105,170 103,874 2.94%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 7.61% 6.36% 5.49% 5.92% 6.28% 5.22% 1.73% -
ROE 5.26% 4.32% 3.46% 4.40% 5.16% 4.51% 1.05% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 124.53 121.57 108.35 123.47 129.95 134.75 92.75 21.59%
EPS 9.47 7.73 5.95 7.31 8.16 7.04 1.60 225.44%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 1.80 1.79 1.72 1.66 1.58 1.56 1.52 11.87%
Adjusted Per Share Value based on latest NOSH - 108,467
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 31.14 30.37 27.10 30.86 32.47 32.66 22.20 25.17%
EPS 2.37 1.93 1.49 1.83 2.04 1.71 0.38 236.95%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.44 -
NAPS 0.4501 0.4472 0.4301 0.4149 0.3948 0.3781 0.3638 15.17%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.49 1.45 1.31 1.26 1.29 1.15 1.33 -
P/RPS 1.20 1.19 1.21 1.02 0.99 0.85 1.43 -10.98%
P/EPS 15.73 18.76 22.02 17.24 15.81 16.34 83.13 -66.87%
EY 6.36 5.33 4.54 5.80 6.33 6.12 1.20 202.45%
DY 0.00 0.00 4.58 0.00 0.00 0.00 4.51 -
P/NAPS 0.83 0.81 0.76 0.76 0.82 0.74 0.88 -3.80%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 17/12/12 25/09/12 28/06/12 21/03/12 15/12/11 26/09/11 30/06/11 -
Price 1.45 1.62 1.47 1.22 1.23 1.11 1.39 -
P/RPS 1.16 1.33 1.36 0.99 0.95 0.82 1.50 -15.68%
P/EPS 15.31 20.96 24.71 16.69 15.07 15.77 86.88 -68.40%
EY 6.53 4.77 4.05 5.99 6.63 6.34 1.15 216.61%
DY 0.00 0.00 4.08 0.00 0.00 0.00 4.32 -
P/NAPS 0.81 0.91 0.85 0.73 0.78 0.71 0.91 -7.43%

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