[MAGNI] YoY Annualized Quarter Result on 31-Jul-2009 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 20.07%
YoY- 12.46%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 527,232 566,856 465,148 452,172 403,588 377,088 95,228 32.97%
PBT 44,720 39,540 27,504 18,904 17,012 18,440 1,248 81.47%
Tax -11,192 -9,924 -6,888 -5,048 -4,692 -4,728 -504 67.57%
NP 33,528 29,616 20,616 13,856 12,320 13,712 744 88.53%
-
NP to SH 33,524 29,616 20,616 13,860 12,324 13,712 744 88.52%
-
Tax Rate 25.03% 25.10% 25.04% 26.70% 27.58% 25.64% 40.38% -
Total Cost 493,704 537,240 444,532 438,316 391,268 363,376 94,484 31.69%
-
Net Worth 194,074 164,065 152,136 138,600 95,203 125,313 82,459 15.31%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 194,074 164,065 152,136 138,600 95,203 125,313 82,459 15.31%
NOSH 108,421 105,170 103,493 103,432 74,963 103,564 61,999 9.75%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 6.36% 5.22% 4.43% 3.06% 3.05% 3.64% 0.78% -
ROE 17.27% 18.05% 13.55% 10.00% 12.94% 10.94% 0.90% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 486.28 538.99 449.44 437.16 538.38 364.11 153.59 21.15%
EPS 30.92 28.16 19.92 13.40 16.44 13.24 1.20 71.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.56 1.47 1.34 1.27 1.21 1.33 5.07%
Adjusted Per Share Value based on latest NOSH - 103,432
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 121.50 130.63 107.19 104.20 93.00 86.90 21.94 32.97%
EPS 7.73 6.82 4.75 3.19 2.84 3.16 0.17 88.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4472 0.3781 0.3506 0.3194 0.2194 0.2888 0.19 15.31%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 1.45 1.15 1.09 0.84 0.88 0.78 0.80 -
P/RPS 0.30 0.21 0.24 0.19 0.16 0.21 0.52 -8.75%
P/EPS 4.69 4.08 5.47 6.27 5.35 5.89 66.67 -35.72%
EY 21.32 24.49 18.28 15.95 18.68 16.97 1.50 55.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.74 0.74 0.63 0.69 0.64 0.60 5.12%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 25/09/12 26/09/11 28/09/10 28/09/09 23/09/08 28/09/07 13/09/06 -
Price 1.62 1.11 1.08 0.90 0.75 0.78 0.80 -
P/RPS 0.33 0.21 0.24 0.21 0.14 0.21 0.52 -7.29%
P/EPS 5.24 3.94 5.42 6.72 4.56 5.89 66.67 -34.52%
EY 19.09 25.37 18.44 14.89 21.92 16.97 1.50 52.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.71 0.73 0.67 0.59 0.64 0.60 7.18%

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