[MAGNI] YoY Quarter Result on 31-Jul-2008 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
23-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 225.0%
YoY- -10.12%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 141,714 116,287 113,043 100,897 94,272 23,807 23,029 35.35%
PBT 9,885 6,876 4,726 4,253 4,610 312 298 79.20%
Tax -2,481 -1,722 -1,262 -1,173 -1,182 -126 31 -
NP 7,404 5,154 3,464 3,080 3,428 186 329 67.98%
-
NP to SH 7,404 5,154 3,465 3,081 3,428 186 329 67.98%
-
Tax Rate 25.10% 25.04% 26.70% 27.58% 25.64% 40.38% -10.40% -
Total Cost 134,310 111,133 109,579 97,817 90,844 23,621 22,700 34.46%
-
Net Worth 164,065 152,136 138,600 95,203 125,313 82,459 80,698 12.54%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 164,065 152,136 138,600 95,203 125,313 82,459 80,698 12.54%
NOSH 105,170 103,493 103,432 74,963 103,564 61,999 62,075 9.18%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 5.22% 4.43% 3.06% 3.05% 3.64% 0.78% 1.43% -
ROE 4.51% 3.39% 2.50% 3.24% 2.74% 0.23% 0.41% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 134.75 112.36 109.29 134.59 91.03 38.40 37.10 23.96%
EPS 7.04 4.98 3.35 4.11 3.31 0.30 0.53 53.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.47 1.34 1.27 1.21 1.33 1.30 3.08%
Adjusted Per Share Value based on latest NOSH - 74,963
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 32.66 26.80 26.05 23.25 21.72 5.49 5.31 35.34%
EPS 1.71 1.19 0.80 0.71 0.79 0.04 0.08 66.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3781 0.3506 0.3194 0.2194 0.2888 0.19 0.186 12.54%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 1.15 1.09 0.84 0.88 0.78 0.80 1.06 -
P/RPS 0.85 0.97 0.77 0.65 0.86 2.08 2.86 -18.30%
P/EPS 16.34 21.89 25.07 21.41 23.56 266.67 200.00 -34.11%
EY 6.12 4.57 3.99 4.67 4.24 0.38 0.50 51.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.63 0.69 0.64 0.60 0.82 -1.69%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 26/09/11 28/09/10 28/09/09 23/09/08 28/09/07 13/09/06 05/09/05 -
Price 1.11 1.08 0.90 0.75 0.78 0.80 1.00 -
P/RPS 0.82 0.96 0.82 0.56 0.86 2.08 2.70 -18.00%
P/EPS 15.77 21.69 26.87 18.25 23.56 266.67 188.68 -33.86%
EY 6.34 4.61 3.72 5.48 4.24 0.38 0.53 51.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.67 0.59 0.64 0.60 0.77 -1.34%

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