[MAGNI] YoY TTM Result on 31-Jul-2004 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -17.9%
YoY- -55.81%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 271,445 93,836 93,347 93,584 83,834 84,589 97,477 18.60%
PBT 10,151 1,296 1,233 2,869 7,333 10,391 9,383 1.31%
Tax -2,589 -271 -353 -699 -2,422 -2,250 -2,050 3.96%
NP 7,562 1,025 880 2,170 4,911 8,141 7,333 0.51%
-
NP to SH 7,565 1,025 880 2,170 4,911 8,141 7,333 0.52%
-
Tax Rate 25.50% 20.91% 28.63% 24.36% 33.03% 21.65% 21.85% -
Total Cost 263,883 92,811 92,467 91,414 78,923 76,448 90,144 19.59%
-
Net Worth 125,313 82,459 80,698 81,248 85,459 40,893 74,534 9.04%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 3,774 1,224 2,206 5,346 - - 2,815 5.00%
Div Payout % 49.90% 119.47% 250.79% 246.37% - - 38.40% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 125,313 82,459 80,698 81,248 85,459 40,893 74,534 9.04%
NOSH 103,564 61,999 62,075 61,551 61,481 40,893 40,288 17.03%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 2.79% 1.09% 0.94% 2.32% 5.86% 9.62% 7.52% -
ROE 6.04% 1.24% 1.09% 2.67% 5.75% 19.91% 9.84% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 262.10 151.35 150.38 152.04 136.36 206.85 241.95 1.34%
EPS 7.30 1.65 1.42 3.53 7.99 19.91 18.20 -14.11%
DPS 3.64 1.98 3.56 8.69 0.00 0.00 7.00 -10.32%
NAPS 1.21 1.33 1.30 1.32 1.39 1.00 1.85 -6.82%
Adjusted Per Share Value based on latest NOSH - 61,551
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 62.65 21.66 21.54 21.60 19.35 19.52 22.50 18.60%
EPS 1.75 0.24 0.20 0.50 1.13 1.88 1.69 0.58%
DPS 0.87 0.28 0.51 1.23 0.00 0.00 0.65 4.97%
NAPS 0.2892 0.1903 0.1862 0.1875 0.1972 0.0944 0.172 9.04%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.78 0.80 1.06 1.18 1.35 1.76 1.48 -
P/RPS 0.30 0.53 0.70 0.78 0.99 0.85 0.61 -11.15%
P/EPS 10.68 48.39 74.77 33.47 16.90 8.84 8.13 4.64%
EY 9.36 2.07 1.34 2.99 5.92 11.31 12.30 -4.44%
DY 4.67 2.47 3.35 7.36 0.00 0.00 4.73 -0.21%
P/NAPS 0.64 0.60 0.82 0.89 0.97 1.76 0.80 -3.64%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 13/09/06 05/09/05 15/09/04 18/09/03 30/09/02 03/09/01 -
Price 0.78 0.80 1.00 1.24 1.24 1.58 2.64 -
P/RPS 0.30 0.53 0.66 0.82 0.91 0.76 1.09 -19.33%
P/EPS 10.68 48.39 70.54 35.17 15.52 7.94 14.50 -4.96%
EY 9.36 2.07 1.42 2.84 6.44 12.60 6.89 5.23%
DY 4.67 2.47 3.56 7.00 0.00 0.00 2.65 9.89%
P/NAPS 0.64 0.60 0.77 0.94 0.89 1.58 1.43 -12.53%

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