[MAGNI] YoY TTM Result on 31-Oct-2003 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -16.05%
YoY- -48.49%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 93,463 94,330 95,207 83,700 83,349 93,444 97,132 -0.63%
PBT 1,153 1,184 1,988 6,397 10,057 9,014 9,642 -29.79%
Tax -333 -265 -454 -2,274 -2,053 -1,991 -2,613 -29.05%
NP 820 919 1,534 4,123 8,004 7,023 7,029 -30.08%
-
NP to SH 820 919 1,534 4,123 8,004 7,023 7,029 -30.08%
-
Tax Rate 28.88% 22.38% 22.84% 35.55% 20.41% 22.09% 27.10% -
Total Cost 92,643 93,411 93,673 79,577 75,345 86,421 90,103 0.46%
-
Net Worth 81,097 61,486 81,364 83,667 81,777 76,568 71,267 2.17%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 1,224 2,206 5,346 - - 2,815 2,412 -10.68%
Div Payout % 149.34% 240.15% 348.51% - - 40.10% 34.33% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 81,097 61,486 81,364 83,667 81,777 76,568 71,267 2.17%
NOSH 60,975 61,486 61,176 61,520 40,888 40,512 40,264 7.15%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 0.88% 0.97% 1.61% 4.93% 9.60% 7.52% 7.24% -
ROE 1.01% 1.49% 1.89% 4.93% 9.79% 9.17% 9.86% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 153.28 153.42 155.63 136.05 203.84 230.66 241.24 -7.27%
EPS 1.34 1.49 2.51 6.70 19.58 17.34 17.46 -34.79%
DPS 2.00 3.59 8.74 0.00 0.00 7.00 5.99 -16.70%
NAPS 1.33 1.00 1.33 1.36 2.00 1.89 1.77 -4.64%
Adjusted Per Share Value based on latest NOSH - 61,520
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 21.57 21.77 21.97 19.32 19.24 21.57 22.42 -0.64%
EPS 0.19 0.21 0.35 0.95 1.85 1.62 1.62 -30.02%
DPS 0.28 0.51 1.23 0.00 0.00 0.65 0.56 -10.90%
NAPS 0.1872 0.1419 0.1878 0.1931 0.1887 0.1767 0.1645 2.17%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.79 0.93 1.23 1.43 1.75 2.59 1.57 -
P/RPS 0.52 0.61 0.79 1.05 0.86 1.12 0.65 -3.64%
P/EPS 58.74 62.22 49.05 21.34 8.94 14.94 8.99 36.71%
EY 1.70 1.61 2.04 4.69 11.19 6.69 11.12 -26.86%
DY 2.53 3.86 7.10 0.00 0.00 2.70 3.82 -6.63%
P/NAPS 0.59 0.93 0.92 1.05 0.88 1.37 0.89 -6.61%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 15/12/06 28/12/05 20/12/04 30/12/03 30/12/02 06/12/01 06/12/00 -
Price 0.85 0.79 1.19 1.40 1.71 2.70 1.58 -
P/RPS 0.55 0.51 0.76 1.03 0.84 1.17 0.65 -2.74%
P/EPS 63.21 52.86 47.46 20.89 8.74 15.57 9.05 38.23%
EY 1.58 1.89 2.11 4.79 11.45 6.42 11.05 -27.67%
DY 2.35 4.54 7.34 0.00 0.00 2.59 3.79 -7.65%
P/NAPS 0.64 0.79 0.89 1.03 0.86 1.43 0.89 -5.34%

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