[MAGNI] YoY Cumulative Quarter Result on 31-Oct-2011 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 119.5%
YoY- 46.4%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 339,276 301,760 266,937 282,620 231,623 201,263 197,844 9.40%
PBT 24,271 24,847 24,908 21,727 14,829 10,507 9,403 17.11%
Tax -6,184 -6,230 -6,249 -5,475 -3,728 -2,876 -2,593 15.57%
NP 18,087 18,617 18,659 16,252 11,101 7,631 6,810 17.67%
-
NP to SH 18,086 18,616 18,658 16,252 11,101 7,633 6,813 17.66%
-
Tax Rate 25.48% 25.07% 25.09% 25.20% 25.14% 27.37% 27.58% -
Total Cost 321,189 283,143 248,278 266,368 220,522 193,632 191,034 9.04%
-
Net Worth 244,112 216,969 195,258 168,824 150,153 137,746 135,845 10.25%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 244,112 216,969 195,258 168,824 150,153 137,746 135,845 10.25%
NOSH 108,494 108,484 108,476 106,850 103,554 103,568 103,698 0.75%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 5.33% 6.17% 6.99% 5.75% 4.79% 3.79% 3.44% -
ROE 7.41% 8.58% 9.56% 9.63% 7.39% 5.54% 5.02% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 312.71 278.16 246.08 264.50 223.67 194.33 190.79 8.57%
EPS 16.67 17.16 17.20 15.21 10.72 7.37 6.57 16.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.00 1.80 1.58 1.45 1.33 1.31 9.42%
Adjusted Per Share Value based on latest NOSH - 108,431
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 78.18 69.54 61.51 65.13 53.38 46.38 45.59 9.40%
EPS 4.17 4.29 4.30 3.75 2.56 1.76 1.57 17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5625 0.50 0.45 0.389 0.346 0.3174 0.313 10.25%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.94 2.30 1.49 1.29 1.29 0.98 0.82 -
P/RPS 0.94 0.83 0.61 0.49 0.58 0.50 0.43 13.91%
P/EPS 17.64 13.40 8.66 8.48 12.03 13.30 12.48 5.93%
EY 5.67 7.46 11.54 11.79 8.31 7.52 8.01 -5.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.15 0.83 0.82 0.89 0.74 0.63 12.97%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 03/12/14 09/12/13 17/12/12 15/12/11 30/12/10 30/12/09 30/12/08 -
Price 2.76 2.46 1.45 1.23 1.12 0.94 0.79 -
P/RPS 0.88 0.88 0.59 0.47 0.50 0.48 0.41 13.56%
P/EPS 16.56 14.34 8.43 8.09 10.45 12.75 12.02 5.48%
EY 6.04 6.98 11.86 12.37 9.57 7.84 8.32 -5.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.23 0.81 0.78 0.77 0.71 0.60 12.70%

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