[MAGNI] YoY Cumulative Quarter Result on 31-Oct-2006 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 134.41%
YoY- -44.39%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 201,263 197,844 178,800 48,252 47,847 47,253 42,654 29.47%
PBT 10,507 9,403 9,123 659 788 1,038 2,679 25.55%
Tax -2,876 -2,593 -2,292 -223 -4 -265 -797 23.82%
NP 7,631 6,810 6,831 436 784 773 1,882 26.25%
-
NP to SH 7,633 6,813 6,833 436 784 773 1,882 26.25%
-
Tax Rate 27.37% 27.58% 25.12% 33.84% 0.51% 25.53% 29.75% -
Total Cost 193,632 191,034 171,969 47,816 47,063 46,480 40,772 29.61%
-
Net Worth 137,746 135,845 128,377 81,673 78,399 81,594 83,644 8.66%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 137,746 135,845 128,377 81,673 78,399 81,594 83,644 8.66%
NOSH 103,568 103,698 103,530 61,408 61,732 61,349 61,503 9.06%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 3.79% 3.44% 3.82% 0.90% 1.64% 1.64% 4.41% -
ROE 5.54% 5.02% 5.32% 0.53% 1.00% 0.95% 2.25% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 194.33 190.79 172.70 78.58 77.51 77.02 69.35 18.71%
EPS 7.37 6.57 6.60 0.71 1.27 1.26 3.06 15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.31 1.24 1.33 1.27 1.33 1.36 -0.37%
Adjusted Per Share Value based on latest NOSH - 60,975
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 46.45 45.66 41.27 11.14 11.04 10.91 9.84 29.48%
EPS 1.76 1.57 1.58 0.10 0.18 0.18 0.43 26.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3179 0.3135 0.2963 0.1885 0.1809 0.1883 0.193 8.66%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.98 0.82 1.07 0.79 0.93 1.23 1.43 -
P/RPS 0.50 0.43 0.62 1.01 1.20 1.60 2.06 -21.00%
P/EPS 13.30 12.48 16.21 111.27 73.23 97.62 46.73 -18.88%
EY 7.52 8.01 6.17 0.90 1.37 1.02 2.14 23.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.86 0.59 0.73 0.92 1.05 -5.65%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/12/09 30/12/08 31/12/07 15/12/06 28/12/05 20/12/04 30/12/03 -
Price 0.94 0.79 1.00 0.85 0.79 1.19 1.40 -
P/RPS 0.48 0.41 0.58 1.08 1.02 1.54 2.02 -21.28%
P/EPS 12.75 12.02 15.15 119.72 62.20 94.44 45.75 -19.16%
EY 7.84 8.32 6.60 0.84 1.61 1.06 2.19 23.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.60 0.81 0.64 0.62 0.89 1.03 -6.00%

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