Highlights

[MAGNI] QoQ Quarter Result on 2011-04-30 [#4]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 30-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 30-Apr-2011  [#4]
Profit Trend QoQ -     -63.03%    YoY -     -52.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 133,923 140,906 141,714 96,342 115,692 115,336 116,287 9.84%
  QoQ % -4.96% -0.57% 47.09% -16.73% 0.31% -0.82% -
  Horiz. % 115.17% 121.17% 121.87% 82.85% 99.49% 99.18% 100.00%
PBT 10,500 11,862 9,885 2,476 5,954 7,953 6,876 32.51%
  QoQ % -11.48% 20.00% 299.23% -58.41% -25.14% 15.66% -
  Horiz. % 152.71% 172.51% 143.76% 36.01% 86.59% 115.66% 100.00%
Tax -2,571 -3,014 -2,481 -813 -1,458 -2,006 -1,722 30.54%
  QoQ % 14.70% -21.48% -205.17% 44.24% 27.32% -16.49% -
  Horiz. % 149.30% 175.03% 144.08% 47.21% 84.67% 116.49% 100.00%
NP 7,929 8,848 7,404 1,663 4,496 5,947 5,154 33.16%
  QoQ % -10.39% 19.50% 345.22% -63.01% -24.40% 15.39% -
  Horiz. % 153.84% 171.67% 143.66% 32.27% 87.23% 115.39% 100.00%
NP to SH 7,929 8,848 7,404 1,662 4,495 5,947 5,154 33.16%
  QoQ % -10.39% 19.50% 345.49% -63.03% -24.42% 15.39% -
  Horiz. % 153.84% 171.67% 143.66% 32.25% 87.21% 115.39% 100.00%
Tax Rate 24.49 % 25.41 % 25.10 % 32.84 % 24.49 % 25.22 % 25.04 % -1.47%
  QoQ % -3.62% 1.24% -23.57% 34.10% -2.89% 0.72% -
  Horiz. % 97.80% 101.48% 100.24% 131.15% 97.80% 100.72% 100.00%
Total Cost 125,994 132,058 134,310 94,679 111,196 109,389 111,133 8.70%
  QoQ % -4.59% -1.68% 41.86% -14.85% 1.65% -1.57% -
  Horiz. % 113.37% 118.83% 120.86% 85.19% 100.06% 98.43% 100.00%
Net Worth 180,056 171,321 164,065 157,889 155,357 150,229 152,136 11.85%
  QoQ % 5.10% 4.42% 3.91% 1.63% 3.41% -1.25% -
  Horiz. % 118.35% 112.61% 107.84% 103.78% 102.12% 98.75% 100.00%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - 6,232 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 375.00 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 180,056 171,321 164,065 157,889 155,357 150,229 152,136 11.85%
  QoQ % 5.10% 4.42% 3.91% 1.63% 3.41% -1.25% -
  Horiz. % 118.35% 112.61% 107.84% 103.78% 102.12% 98.75% 100.00%
NOSH 108,467 108,431 105,170 103,874 103,571 103,606 103,493 3.17%
  QoQ % 0.03% 3.10% 1.25% 0.29% -0.03% 0.11% -
  Horiz. % 104.81% 104.77% 101.62% 100.37% 100.07% 100.11% 100.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 5.92 % 6.28 % 5.22 % 1.73 % 3.89 % 5.16 % 4.43 % 21.26%
  QoQ % -5.73% 20.31% 201.73% -55.53% -24.61% 16.48% -
  Horiz. % 133.63% 141.76% 117.83% 39.05% 87.81% 116.48% 100.00%
ROE 4.40 % 5.16 % 4.51 % 1.05 % 2.89 % 3.96 % 3.39 % 18.93%
  QoQ % -14.73% 14.41% 329.52% -63.67% -27.02% 16.81% -
  Horiz. % 129.79% 152.21% 133.04% 30.97% 85.25% 116.81% 100.00%
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 123.47 129.95 134.75 92.75 111.70 111.32 112.36 6.47%
  QoQ % -4.99% -3.56% 45.28% -16.97% 0.34% -0.93% -
  Horiz. % 109.89% 115.66% 119.93% 82.55% 99.41% 99.07% 100.00%
EPS 7.31 8.16 7.04 1.60 4.34 5.74 4.98 29.07%
  QoQ % -10.42% 15.91% 340.00% -63.13% -24.39% 15.26% -
  Horiz. % 146.79% 163.86% 141.37% 32.13% 87.15% 115.26% 100.00%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6600 1.5800 1.5600 1.5200 1.5000 1.4500 1.4700 8.42%
  QoQ % 5.06% 1.28% 2.63% 1.33% 3.45% -1.36% -
  Horiz. % 112.93% 107.48% 106.12% 103.40% 102.04% 98.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 30.86 32.47 32.66 22.20 26.66 26.58 26.80 9.83%
  QoQ % -4.96% -0.58% 47.12% -16.73% 0.30% -0.82% -
  Horiz. % 115.15% 121.16% 121.87% 82.84% 99.48% 99.18% 100.00%
EPS 1.83 2.04 1.71 0.38 1.04 1.37 1.19 33.13%
  QoQ % -10.29% 19.30% 350.00% -63.46% -24.09% 15.13% -
  Horiz. % 153.78% 171.43% 143.70% 31.93% 87.39% 115.13% 100.00%
DPS 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4149 0.3948 0.3781 0.3638 0.3580 0.3462 0.3506 11.85%
  QoQ % 5.09% 4.42% 3.93% 1.62% 3.41% -1.25% -
  Horiz. % 118.34% 112.61% 107.84% 103.76% 102.11% 98.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.2600 1.2900 1.1500 1.3300 1.1300 1.2900 1.0900 -
P/RPS 1.02 0.99 0.85 1.43 1.01 1.16 0.97 3.40%
  QoQ % 3.03% 16.47% -40.56% 41.58% -12.93% 19.59% -
  Horiz. % 105.15% 102.06% 87.63% 147.42% 104.12% 119.59% 100.00%
P/EPS 17.24 15.81 16.34 83.13 26.04 22.47 21.89 -14.68%
  QoQ % 9.04% -3.24% -80.34% 219.24% 15.89% 2.65% -
  Horiz. % 78.76% 72.22% 74.65% 379.76% 118.96% 102.65% 100.00%
EY 5.80 6.33 6.12 1.20 3.84 4.45 4.57 17.17%
  QoQ % -8.37% 3.43% 410.00% -68.75% -13.71% -2.63% -
  Horiz. % 126.91% 138.51% 133.92% 26.26% 84.03% 97.37% 100.00%
DY 0.00 0.00 0.00 4.51 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.76 0.82 0.74 0.88 0.75 0.89 0.74 1.79%
  QoQ % -7.32% 10.81% -15.91% 17.33% -15.73% 20.27% -
  Horiz. % 102.70% 110.81% 100.00% 118.92% 101.35% 120.27% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 21/03/12 15/12/11 26/09/11 30/06/11 30/03/11 30/12/10 28/09/10 -
Price 1.2200 1.2300 1.1100 1.3900 1.1000 1.1200 1.0800 -
P/RPS 0.99 0.95 0.82 1.50 0.98 1.01 0.96 2.07%
  QoQ % 4.21% 15.85% -45.33% 53.06% -2.97% 5.21% -
  Horiz. % 103.12% 98.96% 85.42% 156.25% 102.08% 105.21% 100.00%
P/EPS 16.69 15.07 15.77 86.88 25.35 19.51 21.69 -15.99%
  QoQ % 10.75% -4.44% -81.85% 242.72% 29.93% -10.05% -
  Horiz. % 76.95% 69.48% 72.71% 400.55% 116.87% 89.95% 100.00%
EY 5.99 6.63 6.34 1.15 3.95 5.13 4.61 19.02%
  QoQ % -9.65% 4.57% 451.30% -70.89% -23.00% 11.28% -
  Horiz. % 129.93% 143.82% 137.53% 24.95% 85.68% 111.28% 100.00%
DY 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.73 0.78 0.71 0.91 0.73 0.77 0.73 -
  QoQ % -6.41% 9.86% -21.98% 24.66% -5.19% 5.48% -
  Horiz. % 100.00% 106.85% 97.26% 124.66% 100.00% 105.48% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers