Highlights

[MAGNI] QoQ Quarter Result on 2010-01-31 [#3]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 30-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2010
Quarter 31-Jan-2010  [#3]
Profit Trend QoQ -     28.38%    YoY -     104.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 115,336 116,287 78,696 96,758 88,220 113,043 85,093 22.41%
  QoQ % -0.82% 47.77% -18.67% 9.68% -21.96% 32.85% -
  Horiz. % 135.54% 136.66% 92.48% 113.71% 103.67% 132.85% 100.00%
PBT 7,953 6,876 4,148 7,143 5,781 4,726 2,652 107.54%
  QoQ % 15.66% 65.77% -41.93% 23.56% 22.32% 78.21% -
  Horiz. % 299.89% 259.28% 156.41% 269.34% 217.99% 178.21% 100.00%
Tax -2,006 -1,722 -634 -1,792 -1,614 -1,262 -537 140.18%
  QoQ % -16.49% -171.61% 64.62% -11.03% -27.89% -135.01% -
  Horiz. % 373.56% 320.67% 118.06% 333.71% 300.56% 235.01% 100.00%
NP 5,947 5,154 3,514 5,351 4,167 3,464 2,115 98.84%
  QoQ % 15.39% 46.67% -34.33% 28.41% 20.29% 63.78% -
  Horiz. % 281.18% 243.69% 166.15% 253.00% 197.02% 163.78% 100.00%
NP to SH 5,947 5,154 3,512 5,351 4,168 3,465 2,115 98.84%
  QoQ % 15.39% 46.75% -34.37% 28.38% 20.29% 63.83% -
  Horiz. % 281.18% 243.69% 166.05% 253.00% 197.07% 163.83% 100.00%
Tax Rate 25.22 % 25.04 % 15.28 % 25.09 % 27.92 % 26.70 % 20.25 % 15.71%
  QoQ % 0.72% 63.87% -39.10% -10.14% 4.57% 31.85% -
  Horiz. % 124.54% 123.65% 75.46% 123.90% 137.88% 131.85% 100.00%
Total Cost 109,389 111,133 75,182 91,407 84,053 109,579 82,978 20.17%
  QoQ % -1.57% 47.82% -17.75% 8.75% -23.29% 32.06% -
  Horiz. % 131.83% 133.93% 90.60% 110.16% 101.30% 132.06% 100.00%
Net Worth 150,229 152,136 147,110 142,831 137,896 138,600 103,517 28.09%
  QoQ % -1.25% 3.42% 3.00% 3.58% -0.51% 33.89% -
  Horiz. % 145.12% 146.97% 142.11% 137.98% 133.21% 133.89% 100.00%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - 7,769 - - - 5,175 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.12% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 221.24 % - % - % - % 244.72 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 90.41% 0.00% 0.00% 0.00% 100.00%
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 150,229 152,136 147,110 142,831 137,896 138,600 103,517 28.09%
  QoQ % -1.25% 3.42% 3.00% 3.58% -0.51% 33.89% -
  Horiz. % 145.12% 146.97% 142.11% 137.98% 133.21% 133.89% 100.00%
NOSH 103,606 103,493 103,598 103,500 103,681 103,432 103,517 0.06%
  QoQ % 0.11% -0.10% 0.09% -0.17% 0.24% -0.08% -
  Horiz. % 100.09% 99.98% 100.08% 99.98% 100.16% 99.92% 100.00%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 5.16 % 4.43 % 4.47 % 5.53 % 4.72 % 3.06 % 2.49 % 62.33%
  QoQ % 16.48% -0.89% -19.17% 17.16% 54.25% 22.89% -
  Horiz. % 207.23% 177.91% 179.52% 222.09% 189.56% 122.89% 100.00%
ROE 3.96 % 3.39 % 2.39 % 3.75 % 3.02 % 2.50 % 2.04 % 55.42%
  QoQ % 16.81% 41.84% -36.27% 24.17% 20.80% 22.55% -
  Horiz. % 194.12% 166.18% 117.16% 183.82% 148.04% 122.55% 100.00%
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 111.32 112.36 75.96 93.49 85.09 109.29 82.20 22.34%
  QoQ % -0.93% 47.92% -18.75% 9.87% -22.14% 32.96% -
  Horiz. % 135.43% 136.69% 92.41% 113.73% 103.52% 132.96% 100.00%
EPS 5.74 4.98 3.39 5.17 4.02 3.35 2.04 98.93%
  QoQ % 15.26% 46.90% -34.43% 28.61% 20.00% 64.22% -
  Horiz. % 281.37% 244.12% 166.18% 253.43% 197.06% 164.22% 100.00%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4500 1.4700 1.4200 1.3800 1.3300 1.3400 1.0000 28.02%
  QoQ % -1.36% 3.52% 2.90% 3.76% -0.75% 34.00% -
  Horiz. % 145.00% 147.00% 142.00% 138.00% 133.00% 134.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 26.58 26.80 18.13 22.30 20.33 26.05 19.61 22.41%
  QoQ % -0.82% 47.82% -18.70% 9.69% -21.96% 32.84% -
  Horiz. % 135.54% 136.66% 92.45% 113.72% 103.67% 132.84% 100.00%
EPS 1.37 1.19 0.81 1.23 0.96 0.80 0.49 98.09%
  QoQ % 15.13% 46.91% -34.15% 28.13% 20.00% 63.27% -
  Horiz. % 279.59% 242.86% 165.31% 251.02% 195.92% 163.27% 100.00%
DPS 0.00 0.00 1.79 0.00 0.00 0.00 1.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.42% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3462 0.3506 0.3390 0.3291 0.3178 0.3194 0.2385 28.11%
  QoQ % -1.25% 3.42% 3.01% 3.56% -0.50% 33.92% -
  Horiz. % 145.16% 147.00% 142.14% 137.99% 133.25% 133.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.2900 1.0900 1.2000 0.9500 0.9800 0.8400 0.8100 -
P/RPS 1.16 0.97 1.58 1.02 1.15 0.77 0.99 11.11%
  QoQ % 19.59% -38.61% 54.90% -11.30% 49.35% -22.22% -
  Horiz. % 117.17% 97.98% 159.60% 103.03% 116.16% 77.78% 100.00%
P/EPS 22.47 21.89 35.40 18.38 24.38 25.07 39.65 -31.45%
  QoQ % 2.65% -38.16% 92.60% -24.61% -2.75% -36.77% -
  Horiz. % 56.67% 55.21% 89.28% 46.36% 61.49% 63.23% 100.00%
EY 4.45 4.57 2.83 5.44 4.10 3.99 2.52 45.95%
  QoQ % -2.63% 61.48% -47.98% 32.68% 2.76% 58.33% -
  Horiz. % 176.59% 181.35% 112.30% 215.87% 162.70% 158.33% 100.00%
DY 0.00 0.00 6.25 0.00 0.00 0.00 6.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.30% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.89 0.74 0.85 0.69 0.74 0.63 0.81 6.46%
  QoQ % 20.27% -12.94% 23.19% -6.76% 17.46% -22.22% -
  Horiz. % 109.88% 91.36% 104.94% 85.19% 91.36% 77.78% 100.00%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 30/12/10 28/09/10 30/06/10 30/03/10 30/12/09 28/09/09 30/06/09 -
Price 1.1200 1.0800 1.1700 1.0000 0.9400 0.9000 0.8600 -
P/RPS 1.01 0.96 1.54 1.07 1.10 0.82 1.05 -2.55%
  QoQ % 5.21% -37.66% 43.93% -2.73% 34.15% -21.90% -
  Horiz. % 96.19% 91.43% 146.67% 101.90% 104.76% 78.10% 100.00%
P/EPS 19.51 21.69 34.51 19.34 23.38 26.87 42.09 -40.02%
  QoQ % -10.05% -37.15% 78.44% -17.28% -12.99% -36.16% -
  Horiz. % 46.35% 51.53% 81.99% 45.95% 55.55% 63.84% 100.00%
EY 5.13 4.61 2.90 5.17 4.28 3.72 2.38 66.63%
  QoQ % 11.28% 58.97% -43.91% 20.79% 15.05% 56.30% -
  Horiz. % 215.55% 193.70% 121.85% 217.23% 179.83% 156.30% 100.00%
DY 0.00 0.00 6.41 0.00 0.00 0.00 5.81 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.33% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.77 0.73 0.82 0.72 0.71 0.67 0.86 -7.09%
  QoQ % 5.48% -10.98% 13.89% 1.41% 5.97% -22.09% -
  Horiz. % 89.53% 84.88% 95.35% 83.72% 82.56% 77.91% 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.
 


 

77  70  336  1785 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.310.00 
 MESTRON 0.135+0.015 
 ARMADA 0.405-0.005 
 ARBB 0.365+0.02 
 SAPNRG 0.275+0.005 
 PERDANA 0.395+0.015 
 ALAM 0.0950.00 
 XINGHE 0.235+0.025 
 GPACKET 0.755+0.005 
 DAYANG 1.87-0.02 
Partners & Brokers