[MAGNI] QoQ TTM Result on 31-Oct-2007 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
31-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 41.71%
YoY- 1207.32%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 346,283 339,658 336,210 331,528 271,445 200,980 154,101 71.64%
PBT 12,680 13,037 14,159 14,317 10,151 5,853 4,487 100.00%
Tax -2,872 -2,881 -3,587 -3,602 -2,589 -1,533 -1,183 80.73%
NP 9,808 10,156 10,572 10,715 7,562 4,320 3,304 106.68%
-
NP to SH 9,812 10,159 10,578 10,720 7,565 4,323 3,304 106.74%
-
Tax Rate 22.65% 22.10% 25.33% 25.16% 25.50% 26.19% 26.37% -
Total Cost 336,475 329,502 325,638 320,813 263,883 196,660 150,797 70.83%
-
Net Worth 95,203 127,773 127,726 128,334 125,313 103,412 125,481 -16.82%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 4,575 4,575 3,774 3,774 3,774 3,774 1,224 141.03%
Div Payout % 46.63% 45.04% 35.68% 35.21% 49.90% 87.31% 37.06% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 95,203 127,773 127,726 128,334 125,313 103,412 125,481 -16.82%
NOSH 74,963 103,043 103,842 103,495 103,564 103,412 103,703 -19.47%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 2.83% 2.99% 3.14% 3.23% 2.79% 2.15% 2.14% -
ROE 10.31% 7.95% 8.28% 8.35% 6.04% 4.18% 2.63% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 461.94 329.63 323.77 320.33 262.10 194.35 148.60 113.14%
EPS 13.09 9.86 10.19 10.36 7.30 4.18 3.19 156.53%
DPS 6.10 4.44 3.65 3.65 3.64 3.65 1.18 199.27%
NAPS 1.27 1.24 1.23 1.24 1.21 1.00 1.21 3.28%
Adjusted Per Share Value based on latest NOSH - 103,495
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 79.92 78.39 77.60 76.52 62.65 46.39 35.57 71.63%
EPS 2.26 2.34 2.44 2.47 1.75 1.00 0.76 106.92%
DPS 1.06 1.06 0.87 0.87 0.87 0.87 0.28 143.09%
NAPS 0.2197 0.2949 0.2948 0.2962 0.2892 0.2387 0.2896 -16.83%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.88 0.98 0.97 1.07 0.78 0.76 0.81 -
P/RPS 0.19 0.30 0.30 0.33 0.30 0.39 0.55 -50.79%
P/EPS 6.72 9.94 9.52 10.33 10.68 18.18 25.42 -58.84%
EY 14.87 10.06 10.50 9.68 9.36 5.50 3.93 143.01%
DY 6.94 4.53 3.76 3.41 4.67 4.80 1.46 182.97%
P/NAPS 0.69 0.79 0.79 0.86 0.64 0.76 0.67 1.98%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 23/09/08 30/06/08 28/03/08 31/12/07 28/09/07 29/06/07 15/03/07 -
Price 0.75 0.89 0.91 1.00 0.78 0.80 0.88 -
P/RPS 0.16 0.27 0.28 0.31 0.30 0.41 0.59 -58.13%
P/EPS 5.73 9.03 8.93 9.65 10.68 19.14 27.62 -64.98%
EY 17.45 11.08 11.19 10.36 9.36 5.23 3.62 185.63%
DY 8.14 4.99 4.01 3.65 4.67 4.56 1.34 233.29%
P/NAPS 0.59 0.72 0.74 0.81 0.64 0.80 0.73 -13.24%

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