[MAGNI] QoQ TTM Result on 31-Jan-2001 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
07-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2001
Quarter
31-Jan-2001 [#3]
Profit Trend
QoQ- -3.7%
YoY- 335.59%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Revenue 93,444 97,477 99,511 97,204 97,132 69,513 44,408 63.98%
PBT 9,014 9,383 9,735 9,501 9,642 6,583 3,763 78.74%
Tax -1,991 -2,050 -2,165 -2,732 -2,613 -1,841 -1,071 51.01%
NP 7,023 7,333 7,570 6,769 7,029 4,742 2,692 89.17%
-
NP to SH 7,023 7,333 7,570 6,769 7,029 4,742 2,692 89.17%
-
Tax Rate 22.09% 21.85% 22.24% 28.75% 27.10% 27.97% 28.46% -
Total Cost 86,421 90,144 91,941 90,435 90,103 64,771 41,716 62.29%
-
Net Worth 76,568 74,534 72,410 72,560 71,267 69,273 67,154 9.11%
Dividend
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Div 2,815 2,815 2,815 2,412 2,412 2,412 2,412 10.81%
Div Payout % 40.10% 38.40% 37.20% 35.64% 34.33% 50.88% 89.63% -
Equity
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Net Worth 76,568 74,534 72,410 72,560 71,267 69,273 67,154 9.11%
NOSH 40,512 40,288 40,228 40,311 40,264 40,275 40,212 0.49%
Ratio Analysis
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
NP Margin 7.52% 7.52% 7.61% 6.96% 7.24% 6.82% 6.06% -
ROE 9.17% 9.84% 10.45% 9.33% 9.86% 6.85% 4.01% -
Per Share
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 230.66 241.95 247.37 241.13 241.24 172.60 110.43 63.18%
EPS 17.34 18.20 18.82 16.79 17.46 11.77 6.69 88.36%
DPS 7.00 7.00 7.00 6.00 5.99 5.99 6.00 10.79%
NAPS 1.89 1.85 1.80 1.80 1.77 1.72 1.67 8.57%
Adjusted Per Share Value based on latest NOSH - 40,311
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 21.57 22.50 22.97 22.43 22.42 16.04 10.25 63.99%
EPS 1.62 1.69 1.75 1.56 1.62 1.09 0.62 89.37%
DPS 0.65 0.65 0.65 0.56 0.56 0.56 0.56 10.41%
NAPS 0.1767 0.172 0.1671 0.1675 0.1645 0.1599 0.155 9.10%
Price Multiplier on Financial Quarter End Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 -
Price 2.59 1.48 1.16 1.30 1.57 2.30 3.20 -
P/RPS 1.12 0.61 0.47 0.54 0.65 1.33 2.90 -46.87%
P/EPS 14.94 8.13 6.16 7.74 8.99 19.53 47.80 -53.84%
EY 6.69 12.30 16.22 12.92 11.12 5.12 2.09 116.73%
DY 2.70 4.73 6.03 4.62 3.82 2.60 1.87 27.66%
P/NAPS 1.37 0.80 0.64 0.72 0.89 1.34 1.92 -20.10%
Price Multiplier on Announcement Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 06/12/01 03/09/01 29/06/01 07/03/01 06/12/00 - - -
Price 2.70 2.64 1.12 1.28 1.58 0.00 0.00 -
P/RPS 1.17 1.09 0.45 0.53 0.65 0.00 0.00 -
P/EPS 15.57 14.50 5.95 7.62 9.05 0.00 0.00 -
EY 6.42 6.89 16.80 13.12 11.05 0.00 0.00 -
DY 2.59 2.65 6.25 4.69 3.79 0.00 0.00 -
P/NAPS 1.43 1.43 0.62 0.71 0.89 0.00 0.00 -

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