[MAGNI] YoY TTM 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- -16.88%

YoY- -52.49%

Quarter Report

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
TTM Result
Revenue	154,101	94,259	97,572	83,637	84,247	89,978	97,204	7.97%
YoY %	63.49%	-3.40%	16.66%	-0.72%	-6.37%	-7.43%	-	-
Horiz. %	158.53%	96.97%	100.38%	86.04%	86.67%	92.57%	100.00%	-
PBT	4,487	1,225	1,292	5,357	9,527	9,570	9,501	-11.74%
YoY %	266.29%	-5.19%	-75.88%	-43.77%	-0.45%	0.73%	-	-
Horiz. %	47.23%	12.89%	13.60%	56.38%	100.27%	100.73%	100.00%	-
Tax	-1,183	-277	-380	-1,930	-2,314	-1,725	-2,732	-13.01%
YoY %	-327.08%	27.11%	80.31%	16.59%	-34.14%	36.86%	-	-
Horiz. %	43.30%	10.14%	13.91%	70.64%	84.70%	63.14%	100.00%	-
NP	3,304	948	912	3,427	7,213	7,845	6,769	-11.26%
YoY %	248.52%	3.95%	-73.39%	-52.49%	-8.06%	15.90%	-	-
Horiz. %	48.81%	14.01%	13.47%	50.63%	106.56%	115.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,304	948	912	3,427	7,213	7,845	6,769	-11.26%
YoY %	248.52%	3.95%	-73.39%	-52.49%	-8.06%	15.90%	-	-
Horiz. %	48.81%	14.01%	13.47%	50.63%	106.56%	115.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.37%	22.61%	29.41%	36.03%	24.29%	18.03%	28.75%	-
YoY %	16.63%	-23.12%	-18.37%	48.33%	34.72%	-37.29%	-	-
Horiz. %	91.72%	78.64%	102.30%	125.32%	84.49%	62.71%	100.00%	-
Total Cost	150,797	93,311	96,660	80,210	77,034	82,133	90,435	8.89%
YoY %	61.61%	-3.46%	20.51%	4.12%	-6.21%	-9.18%	-	-
Horiz. %	166.75%	103.18%	106.88%	88.69%	85.18%	90.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,481	79,200	90,299	81,400	83,425	79,095	72,560	9.55%
YoY %	58.44%	-12.29%	10.93%	-2.43%	5.47%	9.01%	-	-
Horiz. %	172.93%	109.15%	124.45%	112.18%	114.97%	109.01%	100.00%	-

	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Dividend
Div	1,224	2,206	2,262	3,083	-	2,815	2,412	-10.68%
YoY %	-44.51%	-2.48%	-26.63%	0.00%	-	16.71%	-	-
Horiz. %	50.75%	91.46%	93.78%	127.82%	-	116.71%	100.00%	-
Div Payout %	37.06%	232.80%	248.12%	89.97%	-	35.90%	35.64%	-
YoY %	-84.08%	-6.17%	175.78%	0.00%	-	0.73%	-	-
Horiz. %	103.98%	653.20%	696.18%	252.44%	-	100.73%	100.00%	-

	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Equity
Net Worth	125,481	79,200	90,299	81,400	83,425	79,095	72,560	9.55%
YoY %	58.44%	-12.29%	10.93%	-2.43%	5.47%	9.01%	-	-
Horiz. %	172.93%	109.15%	124.45%	112.18%	114.97%	109.01%	100.00%	-
NOSH	103,703	60,000	70,000	61,666	61,342	40,770	40,311	17.04%
YoY %	72.84%	-14.29%	13.51%	0.53%	50.46%	1.14%	-	-
Horiz. %	257.26%	148.84%	173.65%	152.98%	152.17%	101.14%	100.00%	-

	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Ratio Analysis
NP Margin	2.14%	1.01%	0.93%	4.10%	8.56%	8.72%	6.96%	-
YoY %	111.88%	8.60%	-77.32%	-52.10%	-1.83%	25.29%	-	-
Horiz. %	30.75%	14.51%	13.36%	58.91%	122.99%	125.29%	100.00%	-
ROE	2.63%	1.20%	1.01%	4.21%	8.65%	9.92%	9.33%	-
YoY %	119.17%	18.81%	-76.01%	-51.33%	-12.80%	6.32%	-	-
Horiz. %	28.19%	12.86%	10.83%	45.12%	92.71%	106.32%	100.00%	-

	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Per Share
RPS	148.60	157.10	139.39	135.63	137.34	220.69	241.13	-7.74%
YoY %	-5.41%	12.71%	2.77%	-1.25%	-37.77%	-8.48%	-	-
Horiz. %	61.63%	65.15%	57.81%	56.25%	56.96%	91.52%	100.00%	-
EPS	3.19	1.58	1.30	5.56	11.76	19.24	16.79	-24.16%
YoY %	101.90%	21.54%	-76.62%	-52.72%	-38.88%	14.59%	-	-
Horiz. %	19.00%	9.41%	7.74%	33.11%	70.04%	114.59%	100.00%	-
DPS	1.18	3.68	3.23	5.00	0.00	7.00	6.00	-23.73%
YoY %	-67.93%	13.93%	-35.40%	0.00%	0.00%	16.67%	-	-
Horiz. %	19.67%	61.33%	53.83%	83.33%	0.00%	116.67%	100.00%	-
NAPS	1.21	1.32	1.29	1.32	1.36	1.94	1.80	-6.40%
YoY %	-8.33%	2.33%	-2.27%	-2.94%	-29.90%	7.78%	-	-
Horiz. %	67.22%	73.33%	71.67%	73.33%	75.56%	107.78%	100.00%	-

	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Adjusted Per Share Value based on latest NOSH - 61,666
RPS	35.51	21.72	22.48	19.27	19.41	20.73	22.40	7.97%
YoY %	63.49%	-3.38%	16.66%	-0.72%	-6.37%	-7.46%	-	-
Horiz. %	158.53%	96.96%	100.36%	86.03%	86.65%	92.54%	100.00%	-
EPS	0.76	0.22	0.21	0.79	1.66	1.81	1.56	-11.29%
YoY %	245.45%	4.76%	-73.42%	-52.41%	-8.29%	16.03%	-	-
Horiz. %	48.72%	14.10%	13.46%	50.64%	106.41%	116.03%	100.00%	-
DPS	0.28	0.51	0.52	0.71	0.00	0.65	0.56	-10.90%
YoY %	-45.10%	-1.92%	-26.76%	0.00%	0.00%	16.07%	-	-
Horiz. %	50.00%	91.07%	92.86%	126.79%	0.00%	116.07%	100.00%	-
NAPS	0.2892	0.1825	0.2081	0.1876	0.1922	0.1823	0.1672	9.55%
YoY %	58.47%	-12.30%	10.93%	-2.39%	5.43%	9.03%	-	-
Horiz. %	172.97%	109.15%	124.46%	112.20%	114.95%	109.03%	100.00%	-

	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Price Multiplier on Financial Quarter End Date
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	0.55	0.53	0.90	1.03	0.83	0.99	0.54	0.30%
YoY %	3.77%	-41.11%	-12.62%	24.10%	-16.16%	83.33%	-	-
Horiz. %	101.85%	98.15%	166.67%	190.74%	153.70%	183.33%	100.00%	-
P/EPS	25.42	52.53	95.94	25.19	9.70	11.33	7.74	21.90%
YoY %	-51.61%	-45.25%	280.87%	159.69%	-14.39%	46.38%	-	-
Horiz. %	328.42%	678.68%	1,239.53%	325.45%	125.32%	146.38%	100.00%	-
EY	3.93	1.90	1.04	3.97	10.31	8.83	12.92	-17.98%
YoY %	106.84%	82.69%	-73.80%	-61.49%	16.76%	-31.66%	-	-
Horiz. %	30.42%	14.71%	8.05%	30.73%	79.80%	68.34%	100.00%	-
DY	1.46	4.43	2.59	3.57	0.00	3.21	4.62	-17.46%
YoY %	-67.04%	71.04%	-27.45%	0.00%	0.00%	-30.52%	-	-
Horiz. %	31.60%	95.89%	56.06%	77.27%	0.00%	69.48%	100.00%	-
P/NAPS	0.67	0.63	0.97	1.06	0.84	1.12	0.72	-1.19%
YoY %	6.35%	-35.05%	-8.49%	26.19%	-25.00%	55.56%	-	-
Horiz. %	93.06%	87.50%	134.72%	147.22%	116.67%	155.56%	100.00%	-

	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Price Multiplier on Announcement Date
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	0.59	0.57	0.89	1.34	0.75	0.91	0.53	1.80%
YoY %	3.51%	-35.96%	-33.58%	78.67%	-17.58%	71.70%	-	-
Horiz. %	111.32%	107.55%	167.92%	252.83%	141.51%	171.70%	100.00%	-
P/EPS	27.62	56.33	95.18	32.75	8.76	10.39	7.62	23.92%
YoY %	-50.97%	-40.82%	190.63%	273.86%	-15.69%	36.35%	-	-
Horiz. %	362.47%	739.24%	1,249.08%	429.79%	114.96%	136.35%	100.00%	-
EY	3.62	1.78	1.05	3.05	11.42	9.62	13.12	-19.30%
YoY %	103.37%	69.52%	-65.57%	-73.29%	18.71%	-26.68%	-	-
Horiz. %	27.59%	13.57%	8.00%	23.25%	87.04%	73.32%	100.00%	-
DY	1.34	4.13	2.61	2.75	0.00	3.50	4.69	-18.83%
YoY %	-67.55%	58.24%	-5.09%	0.00%	0.00%	-25.37%	-	-
Horiz. %	28.57%	88.06%	55.65%	58.64%	0.00%	74.63%	100.00%	-
P/NAPS	0.73	0.67	0.96	1.38	0.76	1.03	0.71	0.46%
YoY %	8.96%	-30.21%	-30.43%	81.58%	-26.21%	45.07%	-	-
Horiz. %	102.82%	94.37%	135.21%	194.37%	107.04%	145.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos