[MAGNI] YoY Annualized Quarter Result on 31-Jan-2005 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -32.73%
YoY- -68.94%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 355,398 175,092 93,701 93,004 83,718 86,034 87,942 26.19%
PBT 16,592 5,517 1,244 1,522 4,638 8,868 10,037 8.73%
Tax -4,314 -1,576 -150 -482 -1,290 -2,145 -2,162 12.19%
NP 12,277 3,941 1,093 1,040 3,348 6,722 7,874 7.67%
-
NP to SH 12,281 3,941 1,093 1,040 3,348 6,722 7,874 7.68%
-
Tax Rate 26.00% 28.57% 12.06% 31.67% 27.81% 24.19% 21.54% -
Total Cost 343,121 171,150 92,608 91,964 80,370 79,312 80,068 27.43%
-
Net Worth 127,441 91,477 81,383 79,228 81,238 83,521 79,127 8.26%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - - - 4,102 - - -
Div Payout % - - - - 122.55% - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 127,441 91,477 81,383 79,228 81,238 83,521 79,127 8.26%
NOSH 103,610 75,601 61,654 61,417 61,544 61,412 40,787 16.80%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 3.45% 2.25% 1.17% 1.12% 4.00% 7.81% 8.95% -
ROE 9.64% 4.31% 1.34% 1.31% 4.12% 8.05% 9.95% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 343.01 231.60 151.98 151.43 136.03 140.09 215.61 8.04%
EPS 11.85 5.21 1.77 1.69 5.44 10.95 19.31 -7.81%
DPS 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
NAPS 1.23 1.21 1.32 1.29 1.32 1.36 1.94 -7.31%
Adjusted Per Share Value based on latest NOSH - 70,000
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 82.02 40.41 21.63 21.46 19.32 19.86 20.30 26.18%
EPS 2.83 0.91 0.25 0.24 0.77 1.55 1.82 7.63%
DPS 0.00 0.00 0.00 0.00 0.95 0.00 0.00 -
NAPS 0.2941 0.2111 0.1878 0.1829 0.1875 0.1928 0.1826 8.26%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 -
Price 0.97 0.81 0.83 1.25 1.40 1.14 2.18 -
P/RPS 0.28 0.35 0.55 0.83 1.03 0.81 1.01 -19.24%
P/EPS 8.18 15.54 46.80 73.82 25.74 10.41 11.29 -5.22%
EY 12.22 6.44 2.14 1.35 3.89 9.60 8.86 5.50%
DY 0.00 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.79 0.67 0.63 0.97 1.06 0.84 1.12 -5.64%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 28/03/08 15/03/07 29/03/06 30/03/05 15/03/04 14/04/03 26/03/02 -
Price 0.91 0.88 0.89 1.24 1.82 1.03 2.00 -
P/RPS 0.27 0.38 0.59 0.82 1.34 0.74 0.93 -18.61%
P/EPS 7.68 16.88 50.19 73.23 33.46 9.41 10.36 -4.86%
EY 13.03 5.92 1.99 1.37 2.99 10.63 9.65 5.12%
DY 0.00 0.00 0.00 0.00 3.66 0.00 0.00 -
P/NAPS 0.74 0.73 0.67 0.96 1.38 0.76 1.03 -5.35%

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