[MAGNI] QoQ TTM Result on 31-Jul-2004 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -17.9%
YoY- -55.81%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 93,736 97,572 95,207 93,584 90,608 83,637 83,700 7.84%
PBT 1,434 1,292 1,988 2,869 3,629 5,357 6,397 -63.13%
Tax -526 -380 -454 -699 -986 -1,930 -2,274 -62.35%
NP 908 912 1,534 2,170 2,643 3,427 4,123 -63.56%
-
NP to SH 908 912 1,534 2,170 2,643 3,427 4,123 -63.56%
-
Tax Rate 36.68% 29.41% 22.84% 24.36% 27.17% 36.03% 35.55% -
Total Cost 92,828 96,660 93,673 91,414 87,965 80,210 79,577 10.82%
-
Net Worth 61,304 90,299 81,364 81,248 82,971 81,400 83,667 -18.74%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 2,206 2,262 5,346 5,346 5,346 3,083 - -
Div Payout % 243.06% 248.12% 348.51% 246.37% 202.28% 89.97% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 61,304 90,299 81,364 81,248 82,971 81,400 83,667 -18.74%
NOSH 61,304 70,000 61,176 61,551 62,857 61,666 61,520 -0.23%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 0.97% 0.93% 1.61% 2.32% 2.92% 4.10% 4.93% -
ROE 1.48% 1.01% 1.89% 2.67% 3.19% 4.21% 4.93% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 152.90 139.39 155.63 152.04 144.15 135.63 136.05 8.10%
EPS 1.48 1.30 2.51 3.53 4.20 5.56 6.70 -63.49%
DPS 3.60 3.23 8.74 8.69 8.51 5.00 0.00 -
NAPS 1.00 1.29 1.33 1.32 1.32 1.32 1.36 -18.54%
Adjusted Per Share Value based on latest NOSH - 61,551
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 21.63 22.52 21.97 21.60 20.91 19.30 19.32 7.82%
EPS 0.21 0.21 0.35 0.50 0.61 0.79 0.95 -63.47%
DPS 0.51 0.52 1.23 1.23 1.23 0.71 0.00 -
NAPS 0.1415 0.2084 0.1878 0.1875 0.1915 0.1879 0.1931 -18.73%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.19 1.25 1.23 1.18 1.48 1.40 1.43 -
P/RPS 0.78 0.90 0.79 0.78 1.03 1.03 1.05 -17.99%
P/EPS 80.34 95.94 49.05 33.47 35.20 25.19 21.34 142.20%
EY 1.24 1.04 2.04 2.99 2.84 3.97 4.69 -58.83%
DY 3.03 2.59 7.10 7.36 5.75 3.57 0.00 -
P/NAPS 1.19 0.97 0.92 0.89 1.12 1.06 1.05 8.71%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 30/03/05 20/12/04 15/09/04 30/06/04 15/03/04 30/12/03 -
Price 1.13 1.24 1.19 1.24 1.20 1.82 1.40 -
P/RPS 0.74 0.89 0.76 0.82 0.83 1.34 1.03 -19.79%
P/EPS 76.29 95.18 47.46 35.17 28.54 32.75 20.89 137.33%
EY 1.31 1.05 2.11 2.84 3.50 3.05 4.79 -57.90%
DY 3.19 2.61 7.34 7.00 7.09 2.75 0.00 -
P/NAPS 1.13 0.96 0.89 0.94 0.91 1.38 1.03 6.37%

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