[MAGNI] QoQ TTM Result on 31-Jul-2002 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 0.79%
YoY- 11.02%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 85,374 84,247 83,349 84,589 85,678 89,978 93,444 -5.85%
PBT 8,529 9,527 10,057 10,391 10,404 9,570 9,014 -3.62%
Tax -2,571 -2,314 -2,053 -2,250 -2,327 -1,725 -1,991 18.63%
NP 5,958 7,213 8,004 8,141 8,077 7,845 7,023 -10.41%
-
NP to SH 5,958 7,213 8,004 8,141 8,077 7,845 7,023 -10.41%
-
Tax Rate 30.14% 24.29% 20.41% 21.65% 22.37% 18.03% 22.09% -
Total Cost 79,416 77,034 75,345 76,448 77,601 82,133 86,421 -5.49%
-
Net Worth 81,488 83,425 81,777 40,893 40,847 79,095 76,568 4.25%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - 2,815 2,815 -
Div Payout % - - - - - 35.90% 40.10% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 81,488 83,425 81,777 40,893 40,847 79,095 76,568 4.25%
NOSH 59,480 61,342 40,888 40,893 40,847 40,770 40,512 29.26%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 6.98% 8.56% 9.60% 9.62% 9.43% 8.72% 7.52% -
ROE 7.31% 8.65% 9.79% 19.91% 19.77% 9.92% 9.17% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 143.53 137.34 203.84 206.85 209.75 220.69 230.66 -27.17%
EPS 10.02 11.76 19.58 19.91 19.77 19.24 17.34 -30.69%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 7.00 -
NAPS 1.37 1.36 2.00 1.00 1.00 1.94 1.89 -19.35%
Adjusted Per Share Value based on latest NOSH - 40,893
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 19.70 19.44 19.24 19.52 19.77 20.77 21.57 -5.88%
EPS 1.38 1.66 1.85 1.88 1.86 1.81 1.62 -10.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.65 0.65 -
NAPS 0.1881 0.1925 0.1887 0.0944 0.0943 0.1825 0.1767 4.26%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 -
Price 1.10 1.14 1.75 1.76 1.97 2.18 2.59 -
P/RPS 0.77 0.83 0.86 0.85 0.94 0.99 1.12 -22.15%
P/EPS 10.98 9.70 8.94 8.84 9.96 11.33 14.94 -18.60%
EY 9.11 10.31 11.19 11.31 10.04 8.83 6.69 22.92%
DY 0.00 0.00 0.00 0.00 0.00 3.21 2.70 -
P/NAPS 0.80 0.84 0.88 1.76 1.97 1.12 1.37 -30.20%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 14/04/03 30/12/02 30/09/02 28/06/02 26/03/02 06/12/01 -
Price 1.15 1.03 1.71 1.58 1.76 2.00 2.70 -
P/RPS 0.80 0.75 0.84 0.76 0.84 0.91 1.17 -22.44%
P/EPS 11.48 8.76 8.74 7.94 8.90 10.39 15.57 -18.43%
EY 8.71 11.42 11.45 12.60 11.23 9.62 6.42 22.62%
DY 0.00 0.00 0.00 0.00 0.00 3.50 2.59 -
P/NAPS 0.84 0.76 0.86 1.58 1.76 1.03 1.43 -29.92%

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