[MAGNI] YoY Annualized Quarter 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- -45.97%
YoY- -56.99%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 377,088 95,228 92,116 93,672 81,768 87,928 92,284 26.42%
PBT 18,440 1,248 1,192 1,996 5,036 9,820 9,872 10.96%
Tax -4,728 -504 124 -568 -1,716 -2,312 -2,620 10.33%
NP 13,712 744 1,316 1,428 3,320 7,508 7,252 11.19%
-
NP to SH 13,712 744 1,316 1,428 3,320 7,508 7,252 11.19%
-
Tax Rate 25.64% 40.38% -10.40% 28.46% 34.07% 23.54% 26.54% -
Total Cost 363,376 94,484 90,800 92,244 78,448 80,420 85,032 27.37%
-
Net Worth 125,313 82,459 80,698 81,248 85,459 80,150 74,534 9.04%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 125,313 82,459 80,698 81,248 85,459 80,150 74,534 9.04%
NOSH 103,564 61,999 62,075 61,551 61,481 40,893 40,288 17.03%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 3.64% 0.78% 1.43% 1.52% 4.06% 8.54% 7.86% -
ROE 10.94% 0.90% 1.63% 1.76% 3.88% 9.37% 9.73% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 364.11 153.59 148.39 152.18 133.00 215.02 229.06 8.02%
EPS 13.24 1.20 2.12 2.32 5.40 18.36 18.00 -4.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.33 1.30 1.32 1.39 1.96 1.85 -6.82%
Adjusted Per Share Value based on latest NOSH - 61,551
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 86.90 21.94 21.23 21.59 18.84 20.26 21.27 26.42%
EPS 3.16 0.17 0.30 0.33 0.77 1.73 1.67 11.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2888 0.19 0.186 0.1872 0.1969 0.1847 0.1718 9.03%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.78 0.80 1.06 1.18 1.35 1.76 1.48 -
P/RPS 0.21 0.52 0.71 0.78 1.02 0.82 0.65 -17.15%
P/EPS 5.89 66.67 50.00 50.86 25.00 9.59 8.22 -5.40%
EY 16.97 1.50 2.00 1.97 4.00 10.43 12.16 5.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.82 0.89 0.97 0.90 0.80 -3.64%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 13/09/06 05/09/05 15/09/04 18/09/03 30/09/02 03/09/01 -
Price 0.78 0.80 1.00 1.24 1.24 1.58 2.64 -
P/RPS 0.21 0.52 0.67 0.81 0.93 0.73 1.15 -24.66%
P/EPS 5.89 66.67 47.17 53.45 22.96 8.61 14.67 -14.10%
EY 16.97 1.50 2.12 1.87 4.35 11.62 6.82 16.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.77 0.94 0.89 0.81 1.43 -12.53%

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