[MAGNI] QoQ Quarter Result on 31-Jul-2008 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
23-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 225.0%
YoY- -10.12%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 85,093 105,157 96,947 100,897 73,109 87,749 84,528 0.44%
PBT 2,652 3,681 5,150 4,253 593 3,321 4,513 -29.86%
Tax -537 -1,066 -1,420 -1,173 355 -944 -1,110 -38.40%
NP 2,115 2,615 3,730 3,080 948 2,377 3,403 -27.19%
-
NP to SH 2,115 2,616 3,732 3,081 948 2,378 3,405 -27.22%
-
Tax Rate 20.25% 28.96% 27.57% 27.58% -59.87% 28.43% 24.60% -
Total Cost 82,978 102,542 93,217 97,817 72,161 85,372 81,125 1.51%
-
Net Worth 103,517 133,384 135,803 95,203 127,773 127,726 128,334 -13.35%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 5,175 - - - 4,575 - - -
Div Payout % 244.72% - - - 482.61% - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 103,517 133,384 135,803 95,203 127,773 127,726 128,334 -13.35%
NOSH 103,517 103,399 103,666 74,963 103,043 103,842 103,495 0.01%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 2.49% 2.49% 3.85% 3.05% 1.30% 2.71% 4.03% -
ROE 2.04% 1.96% 2.75% 3.24% 0.74% 1.86% 2.65% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 82.20 101.70 93.52 134.59 70.95 84.50 81.67 0.43%
EPS 2.04 2.53 3.60 4.11 0.92 2.29 3.29 -27.30%
DPS 5.00 0.00 0.00 0.00 4.44 0.00 0.00 -
NAPS 1.00 1.29 1.31 1.27 1.24 1.23 1.24 -13.37%
Adjusted Per Share Value based on latest NOSH - 74,963
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 19.61 24.23 22.34 23.25 16.85 20.22 19.48 0.44%
EPS 0.49 0.60 0.86 0.71 0.22 0.55 0.78 -26.67%
DPS 1.19 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.2385 0.3074 0.3129 0.2194 0.2944 0.2943 0.2957 -13.36%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.81 0.86 0.82 0.88 0.98 0.97 1.07 -
P/RPS 0.99 0.85 0.88 0.65 1.38 1.15 1.31 -17.04%
P/EPS 39.65 33.99 22.78 21.41 106.52 42.36 32.52 14.14%
EY 2.52 2.94 4.39 4.67 0.94 2.36 3.07 -12.34%
DY 6.17 0.00 0.00 0.00 4.53 0.00 0.00 -
P/NAPS 0.81 0.67 0.63 0.69 0.79 0.79 0.86 -3.91%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 27/03/09 30/12/08 23/09/08 30/06/08 28/03/08 31/12/07 -
Price 0.86 0.75 0.79 0.75 0.89 0.91 1.00 -
P/RPS 1.05 0.74 0.84 0.56 1.25 1.08 1.22 -9.52%
P/EPS 42.09 29.64 21.94 18.25 96.74 39.74 30.40 24.24%
EY 2.38 3.37 4.56 5.48 1.03 2.52 3.29 -19.43%
DY 5.81 0.00 0.00 0.00 4.99 0.00 0.00 -
P/NAPS 0.86 0.58 0.60 0.59 0.72 0.74 0.81 4.07%

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