[MAGNI] QoQ TTM Result on 31-Oct-2005 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 4.43%
YoY- -40.09%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 93,836 93,058 94,259 94,330 93,347 93,736 97,572 -2.57%
PBT 1,296 1,282 1,225 1,184 1,233 1,434 1,292 0.20%
Tax -271 -114 -277 -265 -353 -526 -380 -20.22%
NP 1,025 1,168 948 919 880 908 912 8.12%
-
NP to SH 1,025 1,168 948 919 880 908 912 8.12%
-
Tax Rate 20.91% 8.89% 22.61% 22.38% 28.63% 36.68% 29.41% -
Total Cost 92,811 91,890 93,311 93,411 92,467 92,828 96,660 -2.67%
-
Net Worth 82,459 81,433 79,200 61,486 80,698 61,304 90,299 -5.89%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 1,224 1,224 2,206 2,206 2,206 2,206 2,262 -33.67%
Div Payout % 119.47% 104.84% 232.80% 240.15% 250.79% 243.06% 248.12% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 82,459 81,433 79,200 61,486 80,698 61,304 90,299 -5.89%
NOSH 61,999 61,228 60,000 61,486 62,075 61,304 70,000 -7.79%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 1.09% 1.26% 1.01% 0.97% 0.94% 0.97% 0.93% -
ROE 1.24% 1.43% 1.20% 1.49% 1.09% 1.48% 1.01% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 151.35 151.99 157.10 153.42 150.38 152.90 139.39 5.65%
EPS 1.65 1.91 1.58 1.49 1.42 1.48 1.30 17.27%
DPS 1.98 2.00 3.68 3.59 3.56 3.60 3.23 -27.90%
NAPS 1.33 1.33 1.32 1.00 1.30 1.00 1.29 2.06%
Adjusted Per Share Value based on latest NOSH - 61,486
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 21.62 21.44 21.72 21.74 21.51 21.60 22.48 -2.57%
EPS 0.24 0.27 0.22 0.21 0.20 0.21 0.21 9.33%
DPS 0.28 0.28 0.51 0.51 0.51 0.51 0.52 -33.88%
NAPS 0.19 0.1877 0.1825 0.1417 0.186 0.1413 0.2081 -5.90%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.80 0.86 0.83 0.93 1.06 1.19 1.25 -
P/RPS 0.53 0.57 0.53 0.61 0.70 0.78 0.90 -29.81%
P/EPS 48.39 45.08 52.53 62.22 74.77 80.34 95.94 -36.71%
EY 2.07 2.22 1.90 1.61 1.34 1.24 1.04 58.43%
DY 2.47 2.33 4.43 3.86 3.35 3.03 2.59 -3.12%
P/NAPS 0.60 0.65 0.63 0.93 0.82 1.19 0.97 -27.46%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 13/09/06 03/07/06 29/03/06 28/12/05 05/09/05 30/06/05 30/03/05 -
Price 0.80 0.83 0.89 0.79 1.00 1.13 1.24 -
P/RPS 0.53 0.55 0.57 0.51 0.66 0.74 0.89 -29.28%
P/EPS 48.39 43.51 56.33 52.86 70.54 76.29 95.18 -36.37%
EY 2.07 2.30 1.78 1.89 1.42 1.31 1.05 57.42%
DY 2.47 2.41 4.13 4.54 3.56 3.19 2.61 -3.61%
P/NAPS 0.60 0.62 0.67 0.79 0.77 1.13 0.96 -26.96%

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