[MAGNI] YoY TTM Result on 31-Jul-2007 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 74.99%
YoY- 638.05%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 379,961 400,240 346,283 271,445 93,836 93,347 93,584 26.29%
PBT 23,948 16,209 12,680 10,151 1,296 1,233 2,869 42.40%
Tax -5,762 -4,285 -2,872 -2,589 -271 -353 -699 42.10%
NP 18,186 11,924 9,808 7,562 1,025 880 2,170 42.49%
-
NP to SH 18,185 11,928 9,812 7,565 1,025 880 2,170 42.49%
-
Tax Rate 24.06% 26.44% 22.65% 25.50% 20.91% 28.63% 24.36% -
Total Cost 361,775 388,316 336,475 263,883 92,811 92,467 91,414 25.75%
-
Net Worth 152,136 138,600 95,203 125,313 82,459 80,698 81,248 11.01%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 7,769 5,175 4,575 3,774 1,224 2,206 5,346 6.42%
Div Payout % 42.73% 43.39% 46.63% 49.90% 119.47% 250.79% 246.37% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 152,136 138,600 95,203 125,313 82,459 80,698 81,248 11.01%
NOSH 103,493 103,432 74,963 103,564 61,999 62,075 61,551 9.04%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 4.79% 2.98% 2.83% 2.79% 1.09% 0.94% 2.32% -
ROE 11.95% 8.61% 10.31% 6.04% 1.24% 1.09% 2.67% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 367.13 386.96 461.94 262.10 151.35 150.38 152.04 15.81%
EPS 17.57 11.53 13.09 7.30 1.65 1.42 3.53 30.65%
DPS 7.50 5.00 6.10 3.64 1.98 3.56 8.69 -2.42%
NAPS 1.47 1.34 1.27 1.21 1.33 1.30 1.32 1.80%
Adjusted Per Share Value based on latest NOSH - 103,564
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 87.56 92.23 79.80 62.55 21.62 21.51 21.57 26.28%
EPS 4.19 2.75 2.26 1.74 0.24 0.20 0.50 42.49%
DPS 1.79 1.19 1.05 0.87 0.28 0.51 1.23 6.44%
NAPS 0.3506 0.3194 0.2194 0.2888 0.19 0.186 0.1872 11.01%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 1.09 0.84 0.88 0.78 0.80 1.06 1.18 -
P/RPS 0.30 0.22 0.19 0.30 0.53 0.70 0.78 -14.71%
P/EPS 6.20 7.28 6.72 10.68 48.39 74.77 33.47 -24.48%
EY 16.12 13.73 14.87 9.36 2.07 1.34 2.99 32.40%
DY 6.88 5.95 6.94 4.67 2.47 3.35 7.36 -1.11%
P/NAPS 0.74 0.63 0.69 0.64 0.60 0.82 0.89 -3.02%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 28/09/09 23/09/08 28/09/07 13/09/06 05/09/05 15/09/04 -
Price 1.08 0.90 0.75 0.78 0.80 1.00 1.24 -
P/RPS 0.29 0.23 0.16 0.30 0.53 0.66 0.82 -15.89%
P/EPS 6.15 7.80 5.73 10.68 48.39 70.54 35.17 -25.21%
EY 16.27 12.81 17.45 9.36 2.07 1.42 2.84 33.74%
DY 6.94 5.56 8.14 4.67 2.47 3.56 7.00 -0.14%
P/NAPS 0.73 0.67 0.59 0.64 0.60 0.77 0.94 -4.12%

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