[MAGNI] QoQ TTM Result on 30-Apr-2007 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 30.84%
YoY- 270.12%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 336,210 331,528 271,445 200,980 154,101 93,463 93,836 133.60%
PBT 14,159 14,317 10,151 5,853 4,487 1,153 1,296 390.22%
Tax -3,587 -3,602 -2,589 -1,533 -1,183 -333 -271 456.92%
NP 10,572 10,715 7,562 4,320 3,304 820 1,025 371.81%
-
NP to SH 10,578 10,720 7,565 4,323 3,304 820 1,025 371.99%
-
Tax Rate 25.33% 25.16% 25.50% 26.19% 26.37% 28.88% 20.91% -
Total Cost 325,638 320,813 263,883 196,660 150,797 92,643 92,811 130.37%
-
Net Worth 127,726 128,334 125,313 103,412 125,481 81,097 82,459 33.76%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 3,774 3,774 3,774 3,774 1,224 1,224 1,224 111.40%
Div Payout % 35.68% 35.21% 49.90% 87.31% 37.06% 149.34% 119.47% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 127,726 128,334 125,313 103,412 125,481 81,097 82,459 33.76%
NOSH 103,842 103,495 103,564 103,412 103,703 60,975 61,999 40.90%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 3.14% 3.23% 2.79% 2.15% 2.14% 0.88% 1.09% -
ROE 8.28% 8.35% 6.04% 4.18% 2.63% 1.01% 1.24% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 323.77 320.33 262.10 194.35 148.60 153.28 151.35 65.79%
EPS 10.19 10.36 7.30 4.18 3.19 1.34 1.65 235.49%
DPS 3.65 3.65 3.64 3.65 1.18 2.00 1.98 50.17%
NAPS 1.23 1.24 1.21 1.00 1.21 1.33 1.33 -5.06%
Adjusted Per Share Value based on latest NOSH - 103,412
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 77.60 76.52 62.65 46.39 35.57 21.57 21.66 133.59%
EPS 2.44 2.47 1.75 1.00 0.76 0.19 0.24 367.32%
DPS 0.87 0.87 0.87 0.87 0.28 0.28 0.28 112.49%
NAPS 0.2948 0.2962 0.2892 0.2387 0.2896 0.1872 0.1903 33.77%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.97 1.07 0.78 0.76 0.81 0.79 0.80 -
P/RPS 0.30 0.33 0.30 0.39 0.55 0.52 0.53 -31.50%
P/EPS 9.52 10.33 10.68 18.18 25.42 58.74 48.39 -66.07%
EY 10.50 9.68 9.36 5.50 3.93 1.70 2.07 194.34%
DY 3.76 3.41 4.67 4.80 1.46 2.53 2.47 32.22%
P/NAPS 0.79 0.86 0.64 0.76 0.67 0.59 0.60 20.06%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 31/12/07 28/09/07 29/06/07 15/03/07 15/12/06 13/09/06 -
Price 0.91 1.00 0.78 0.80 0.88 0.85 0.80 -
P/RPS 0.28 0.31 0.30 0.41 0.59 0.55 0.53 -34.57%
P/EPS 8.93 9.65 10.68 19.14 27.62 63.21 48.39 -67.48%
EY 11.19 10.36 9.36 5.23 3.62 1.58 2.07 207.07%
DY 4.01 3.65 4.67 4.56 1.34 2.35 2.47 38.01%
P/NAPS 0.74 0.81 0.64 0.80 0.73 0.64 0.60 14.96%

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