[MAGNI] YoY Quarter Result on 31-Jan-2004 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -40.21%
YoY- -52.53%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 83,067 22,429 22,500 20,135 20,198 19,300 22,766 24.06%
PBT 3,479 145 104 800 1,840 2,370 1,814 11.45%
Tax -959 -109 -97 -171 -515 -254 -520 10.73%
NP 2,520 36 7 629 1,325 2,116 1,294 11.74%
-
NP to SH 2,520 36 7 629 1,325 2,116 1,294 11.74%
-
Tax Rate 27.57% 75.17% 93.27% 21.38% 27.99% 10.72% 28.67% -
Total Cost 80,547 22,393 22,493 19,506 18,873 17,184 21,472 24.63%
-
Net Worth 125,481 79,200 90,299 81,400 83,425 79,095 72,560 9.55%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - 3,083 - - - -
Div Payout % - - - 490.20% - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 125,481 79,200 90,299 81,400 83,425 79,095 72,560 9.55%
NOSH 103,703 60,000 70,000 61,666 61,342 40,770 40,311 17.04%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 3.03% 0.16% 0.03% 3.12% 6.56% 10.96% 5.68% -
ROE 2.01% 0.05% 0.01% 0.77% 1.59% 2.68% 1.78% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 80.10 37.38 32.14 32.65 32.93 47.34 56.48 5.99%
EPS 2.43 0.06 0.01 1.02 2.16 5.19 3.21 -4.53%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.21 1.32 1.29 1.32 1.36 1.94 1.80 -6.40%
Adjusted Per Share Value based on latest NOSH - 61,666
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 19.14 5.17 5.18 4.64 4.65 4.45 5.25 24.04%
EPS 0.58 0.01 0.00 0.14 0.31 0.49 0.30 11.60%
DPS 0.00 0.00 0.00 0.71 0.00 0.00 0.00 -
NAPS 0.2892 0.1825 0.2081 0.1876 0.1922 0.1823 0.1672 9.55%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 -
Price 0.81 0.83 1.25 1.40 1.14 2.18 1.30 -
P/RPS 1.01 2.22 3.89 4.29 3.46 4.61 2.30 -12.81%
P/EPS 33.33 1,383.33 12,500.00 137.25 52.78 42.00 40.50 -3.19%
EY 3.00 0.07 0.01 0.73 1.89 2.38 2.47 3.29%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.97 1.06 0.84 1.12 0.72 -1.19%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 15/03/07 29/03/06 30/03/05 15/03/04 14/04/03 26/03/02 07/03/01 -
Price 0.88 0.89 1.24 1.82 1.03 2.00 1.28 -
P/RPS 1.10 2.38 3.86 5.57 3.13 4.22 2.27 -11.36%
P/EPS 36.21 1,483.33 12,400.00 178.43 47.69 38.54 39.88 -1.59%
EY 2.76 0.07 0.01 0.56 2.10 2.60 2.51 1.59%
DY 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.96 1.38 0.76 1.03 0.71 0.46%

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