[MAGNI] YoY Quarter Result on 30-Apr-2009 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -19.15%
YoY- 123.1%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 117,580 96,342 78,696 85,093 73,109 69,661 22,782 31.42%
PBT 8,647 2,476 4,148 2,652 593 1,715 349 70.65%
Tax -2,190 -813 -634 -537 355 -351 -1 259.94%
NP 6,457 1,663 3,514 2,115 948 1,364 348 62.63%
-
NP to SH 6,457 1,662 3,512 2,115 948 1,367 348 62.63%
-
Tax Rate 25.33% 32.84% 15.28% 20.25% -59.87% 20.47% 0.29% -
Total Cost 111,123 94,679 75,182 82,978 72,161 68,297 22,434 30.53%
-
Net Worth 186,656 157,889 147,110 103,517 127,773 103,412 81,433 14.81%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 6,511 6,232 7,769 5,175 4,575 3,774 1,224 32.08%
Div Payout % 100.84% 375.00% 221.24% 244.72% 482.61% 276.12% 351.89% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 186,656 157,889 147,110 103,517 127,773 103,412 81,433 14.81%
NOSH 108,521 103,874 103,598 103,517 103,043 103,412 61,228 9.99%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 5.49% 1.73% 4.47% 2.49% 1.30% 1.96% 1.53% -
ROE 3.46% 1.05% 2.39% 2.04% 0.74% 1.32% 0.43% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 108.35 92.75 75.96 82.20 70.95 67.36 37.21 19.47%
EPS 5.95 1.60 3.39 2.04 0.92 1.32 0.57 47.78%
DPS 6.00 6.00 7.50 5.00 4.44 3.65 2.00 20.07%
NAPS 1.72 1.52 1.42 1.00 1.24 1.00 1.33 4.37%
Adjusted Per Share Value based on latest NOSH - 103,517
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 27.10 22.20 18.13 19.61 16.85 16.05 5.25 31.42%
EPS 1.49 0.38 0.81 0.49 0.22 0.32 0.08 62.73%
DPS 1.50 1.44 1.79 1.19 1.05 0.87 0.28 32.24%
NAPS 0.4301 0.3638 0.339 0.2385 0.2944 0.2383 0.1877 14.80%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.31 1.33 1.20 0.81 0.98 0.76 0.86 -
P/RPS 1.21 1.43 1.58 0.99 1.38 1.13 2.31 -10.20%
P/EPS 22.02 83.13 35.40 39.65 106.52 57.49 151.31 -27.45%
EY 4.54 1.20 2.83 2.52 0.94 1.74 0.66 37.86%
DY 4.58 4.51 6.25 6.17 4.53 4.80 2.33 11.91%
P/NAPS 0.76 0.88 0.85 0.81 0.79 0.76 0.65 2.63%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 03/07/06 -
Price 1.47 1.39 1.17 0.86 0.89 0.80 0.83 -
P/RPS 1.36 1.50 1.54 1.05 1.25 1.19 2.23 -7.90%
P/EPS 24.71 86.88 34.51 42.09 96.74 60.52 146.03 -25.60%
EY 4.05 1.15 2.90 2.38 1.03 1.65 0.68 34.59%
DY 4.08 4.32 6.41 5.81 4.99 4.56 2.41 9.16%
P/NAPS 0.85 0.91 0.82 0.86 0.72 0.80 0.62 5.39%

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