Highlights

[MAGNI] QoQ Quarter Result on 2010-07-31 [#1]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 28-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Jul-2010  [#1]
Profit Trend QoQ -     46.75%    YoY -     48.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 96,342 115,692 115,336 116,287 78,696 96,758 88,220 6.06%
  QoQ % -16.73% 0.31% -0.82% 47.77% -18.67% 9.68% -
  Horiz. % 109.21% 131.14% 130.74% 131.81% 89.20% 109.68% 100.00%
PBT 2,476 5,954 7,953 6,876 4,148 7,143 5,781 -43.27%
  QoQ % -58.41% -25.14% 15.66% 65.77% -41.93% 23.56% -
  Horiz. % 42.83% 102.99% 137.57% 118.94% 71.75% 123.56% 100.00%
Tax -813 -1,458 -2,006 -1,722 -634 -1,792 -1,614 -36.77%
  QoQ % 44.24% 27.32% -16.49% -171.61% 64.62% -11.03% -
  Horiz. % 50.37% 90.33% 124.29% 106.69% 39.28% 111.03% 100.00%
NP 1,663 4,496 5,947 5,154 3,514 5,351 4,167 -45.89%
  QoQ % -63.01% -24.40% 15.39% 46.67% -34.33% 28.41% -
  Horiz. % 39.91% 107.90% 142.72% 123.69% 84.33% 128.41% 100.00%
NP to SH 1,662 4,495 5,947 5,154 3,512 5,351 4,168 -45.92%
  QoQ % -63.03% -24.42% 15.39% 46.75% -34.37% 28.38% -
  Horiz. % 39.88% 107.85% 142.68% 123.66% 84.26% 128.38% 100.00%
Tax Rate 32.84 % 24.49 % 25.22 % 25.04 % 15.28 % 25.09 % 27.92 % 11.46%
  QoQ % 34.10% -2.89% 0.72% 63.87% -39.10% -10.14% -
  Horiz. % 117.62% 87.71% 90.33% 89.68% 54.73% 89.86% 100.00%
Total Cost 94,679 111,196 109,389 111,133 75,182 91,407 84,053 8.28%
  QoQ % -14.85% 1.65% -1.57% 47.82% -17.75% 8.75% -
  Horiz. % 112.64% 132.29% 130.14% 132.22% 89.45% 108.75% 100.00%
Net Worth 157,889 155,357 150,229 152,136 147,110 142,831 137,896 9.47%
  QoQ % 1.63% 3.41% -1.25% 3.42% 3.00% 3.58% -
  Horiz. % 114.50% 112.66% 108.94% 110.33% 106.68% 103.58% 100.00%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 6,232 - - - 7,769 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.21% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 375.00 % - % - % - % 221.24 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 169.50% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 157,889 155,357 150,229 152,136 147,110 142,831 137,896 9.47%
  QoQ % 1.63% 3.41% -1.25% 3.42% 3.00% 3.58% -
  Horiz. % 114.50% 112.66% 108.94% 110.33% 106.68% 103.58% 100.00%
NOSH 103,874 103,571 103,606 103,493 103,598 103,500 103,681 0.12%
  QoQ % 0.29% -0.03% 0.11% -0.10% 0.09% -0.17% -
  Horiz. % 100.19% 99.89% 99.93% 99.82% 99.92% 99.83% 100.00%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 1.73 % 3.89 % 5.16 % 4.43 % 4.47 % 5.53 % 4.72 % -48.88%
  QoQ % -55.53% -24.61% 16.48% -0.89% -19.17% 17.16% -
  Horiz. % 36.65% 82.42% 109.32% 93.86% 94.70% 117.16% 100.00%
ROE 1.05 % 2.89 % 3.96 % 3.39 % 2.39 % 3.75 % 3.02 % -50.65%
  QoQ % -63.67% -27.02% 16.81% 41.84% -36.27% 24.17% -
  Horiz. % 34.77% 95.70% 131.13% 112.25% 79.14% 124.17% 100.00%
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 92.75 111.70 111.32 112.36 75.96 93.49 85.09 5.93%
  QoQ % -16.97% 0.34% -0.93% 47.92% -18.75% 9.87% -
  Horiz. % 109.00% 131.27% 130.83% 132.05% 89.27% 109.87% 100.00%
EPS 1.60 4.34 5.74 4.98 3.39 5.17 4.02 -45.98%
  QoQ % -63.13% -24.39% 15.26% 46.90% -34.43% 28.61% -
  Horiz. % 39.80% 107.96% 142.79% 123.88% 84.33% 128.61% 100.00%
DPS 6.00 0.00 0.00 0.00 7.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5200 1.5000 1.4500 1.4700 1.4200 1.3800 1.3300 9.34%
  QoQ % 1.33% 3.45% -1.36% 3.52% 2.90% 3.76% -
  Horiz. % 114.29% 112.78% 109.02% 110.53% 106.77% 103.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 22.20 26.66 26.58 26.80 18.13 22.30 20.33 6.06%
  QoQ % -16.73% 0.30% -0.82% 47.82% -18.70% 9.69% -
  Horiz. % 109.20% 131.14% 130.74% 131.82% 89.18% 109.69% 100.00%
EPS 0.38 1.04 1.37 1.19 0.81 1.23 0.96 -46.18%
  QoQ % -63.46% -24.09% 15.13% 46.91% -34.15% 28.13% -
  Horiz. % 39.58% 108.33% 142.71% 123.96% 84.38% 128.12% 100.00%
DPS 1.44 0.00 0.00 0.00 1.79 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.45% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3638 0.3580 0.3462 0.3506 0.3390 0.3291 0.3178 9.46%
  QoQ % 1.62% 3.41% -1.25% 3.42% 3.01% 3.56% -
  Horiz. % 114.47% 112.65% 108.94% 110.32% 106.67% 103.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.3300 1.1300 1.2900 1.0900 1.2000 0.9500 0.9800 -
P/RPS 1.43 1.01 1.16 0.97 1.58 1.02 1.15 15.68%
  QoQ % 41.58% -12.93% 19.59% -38.61% 54.90% -11.30% -
  Horiz. % 124.35% 87.83% 100.87% 84.35% 137.39% 88.70% 100.00%
P/EPS 83.13 26.04 22.47 21.89 35.40 18.38 24.38 127.05%
  QoQ % 219.24% 15.89% 2.65% -38.16% 92.60% -24.61% -
  Horiz. % 340.98% 106.81% 92.17% 89.79% 145.20% 75.39% 100.00%
EY 1.20 3.84 4.45 4.57 2.83 5.44 4.10 -56.02%
  QoQ % -68.75% -13.71% -2.63% 61.48% -47.98% 32.68% -
  Horiz. % 29.27% 93.66% 108.54% 111.46% 69.02% 132.68% 100.00%
DY 4.51 0.00 0.00 0.00 6.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.16% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.88 0.75 0.89 0.74 0.85 0.69 0.74 12.28%
  QoQ % 17.33% -15.73% 20.27% -12.94% 23.19% -6.76% -
  Horiz. % 118.92% 101.35% 120.27% 100.00% 114.86% 93.24% 100.00%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 30/06/11 30/03/11 30/12/10 28/09/10 30/06/10 30/03/10 30/12/09 -
Price 1.3900 1.1000 1.1200 1.0800 1.1700 1.0000 0.9400 -
P/RPS 1.50 0.98 1.01 0.96 1.54 1.07 1.10 23.04%
  QoQ % 53.06% -2.97% 5.21% -37.66% 43.93% -2.73% -
  Horiz. % 136.36% 89.09% 91.82% 87.27% 140.00% 97.27% 100.00%
P/EPS 86.88 25.35 19.51 21.69 34.51 19.34 23.38 140.49%
  QoQ % 242.72% 29.93% -10.05% -37.15% 78.44% -17.28% -
  Horiz. % 371.60% 108.43% 83.45% 92.77% 147.60% 82.72% 100.00%
EY 1.15 3.95 5.13 4.61 2.90 5.17 4.28 -58.46%
  QoQ % -70.89% -23.00% 11.28% 58.97% -43.91% 20.79% -
  Horiz. % 26.87% 92.29% 119.86% 107.71% 67.76% 120.79% 100.00%
DY 4.32 0.00 0.00 0.00 6.41 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.39% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.91 0.73 0.77 0.73 0.82 0.72 0.71 18.05%
  QoQ % 24.66% -5.19% 5.48% -10.98% 13.89% 1.41% -
  Horiz. % 128.17% 102.82% 108.45% 102.82% 115.49% 101.41% 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 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. 5G通信需千万基站!这么多咋建 OCK 以后会很Hoseh ? 有影boh? 股票技术分享
6. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
7. Market is idiot to treat all semiconductor companies the same - felicity Good Articles to Share
8. 《《 政府在预算案中大力推动e-wallet,那相关e-wallet龙头是否有受惠呢 》》 StockBuddy
Partners & Brokers