Highlights

[MAGNI] YoY Quarter Result on 2010-10-31 [#2]

Stock [MAGNI]: MAGNI-TECH INDUSTRIES BHD
Announcement Date 30-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Oct-2010  [#2]
Profit Trend QoQ -     15.39%    YoY -     42.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 150,765 135,129 140,906 115,336 88,220 96,947 84,528 10.11%
  YoY % 11.57% -4.10% 22.17% 30.74% -9.00% 14.69% -
  Horiz. % 178.36% 159.86% 166.70% 136.45% 104.37% 114.69% 100.00%
PBT 12,653 13,728 11,862 7,953 5,781 5,150 4,513 18.73%
  YoY % -7.83% 15.73% 49.15% 37.57% 12.25% 14.11% -
  Horiz. % 280.37% 304.19% 262.84% 176.22% 128.10% 114.11% 100.00%
Tax -3,176 -3,451 -3,014 -2,006 -1,614 -1,420 -1,110 19.13%
  YoY % 7.97% -14.50% -50.25% -24.29% -13.66% -27.93% -
  Horiz. % 286.13% 310.90% 271.53% 180.72% 145.41% 127.93% 100.00%
NP 9,477 10,277 8,848 5,947 4,167 3,730 3,403 18.60%
  YoY % -7.78% 16.15% 48.78% 42.72% 11.72% 9.61% -
  Horiz. % 278.49% 302.00% 260.01% 174.76% 122.45% 109.61% 100.00%
NP to SH 9,477 10,276 8,848 5,947 4,168 3,732 3,405 18.58%
  YoY % -7.78% 16.14% 48.78% 42.68% 11.68% 9.60% -
  Horiz. % 278.33% 301.79% 259.85% 174.65% 122.41% 109.60% 100.00%
Tax Rate 25.10 % 25.14 % 25.41 % 25.22 % 27.92 % 27.57 % 24.60 % 0.34%
  YoY % -0.16% -1.06% 0.75% -9.67% 1.27% 12.07% -
  Horiz. % 102.03% 102.20% 103.29% 102.52% 113.50% 112.07% 100.00%
Total Cost 141,288 124,852 132,058 109,389 84,053 93,217 81,125 9.68%
  YoY % 13.16% -5.46% 20.72% 30.14% -9.83% 14.91% -
  Horiz. % 174.16% 153.90% 162.78% 134.84% 103.61% 114.91% 100.00%
Net Worth 216,864 195,319 171,321 150,229 137,896 135,803 128,334 9.13%
  YoY % 11.03% 14.01% 14.04% 8.94% 1.54% 5.82% -
  Horiz. % 168.98% 152.20% 133.50% 117.06% 107.45% 105.82% 100.00%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 216,864 195,319 171,321 150,229 137,896 135,803 128,334 9.13%
  YoY % 11.03% 14.01% 14.04% 8.94% 1.54% 5.82% -
  Horiz. % 168.98% 152.20% 133.50% 117.06% 107.45% 105.82% 100.00%
NOSH 108,432 108,511 108,431 103,606 103,681 103,666 103,495 0.78%
  YoY % -0.07% 0.07% 4.66% -0.07% 0.01% 0.17% -
  Horiz. % 104.77% 104.85% 104.77% 100.11% 100.18% 100.17% 100.00%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 6.29 % 7.61 % 6.28 % 5.16 % 4.72 % 3.85 % 4.03 % 7.69%
  YoY % -17.35% 21.18% 21.71% 9.32% 22.60% -4.47% -
  Horiz. % 156.08% 188.83% 155.83% 128.04% 117.12% 95.53% 100.00%
ROE 4.37 % 5.26 % 5.16 % 3.96 % 3.02 % 2.75 % 2.65 % 8.69%
  YoY % -16.92% 1.94% 30.30% 31.13% 9.82% 3.77% -
  Horiz. % 164.91% 198.49% 194.72% 149.43% 113.96% 103.77% 100.00%
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 139.04 124.53 129.95 111.32 85.09 93.52 81.67 9.26%
  YoY % 11.65% -4.17% 16.74% 30.83% -9.01% 14.51% -
  Horiz. % 170.25% 152.48% 159.12% 136.30% 104.19% 114.51% 100.00%
EPS 8.74 9.47 8.16 5.74 4.02 3.60 3.29 17.67%
  YoY % -7.71% 16.05% 42.16% 42.79% 11.67% 9.42% -
  Horiz. % 265.65% 287.84% 248.02% 174.47% 122.19% 109.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0000 1.8000 1.5800 1.4500 1.3300 1.3100 1.2400 8.29%
  YoY % 11.11% 13.92% 8.97% 9.02% 1.53% 5.65% -
  Horiz. % 161.29% 145.16% 127.42% 116.94% 107.26% 105.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,951
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 34.74 31.14 32.47 26.58 20.33 22.34 19.48 10.11%
  YoY % 11.56% -4.10% 22.16% 30.74% -9.00% 14.68% -
  Horiz. % 178.34% 159.86% 166.68% 136.45% 104.36% 114.68% 100.00%
EPS 2.18 2.37 2.04 1.37 0.96 0.86 0.78 18.67%
  YoY % -8.02% 16.18% 48.91% 42.71% 11.63% 10.26% -
  Horiz. % 279.49% 303.85% 261.54% 175.64% 123.08% 110.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4997 0.4501 0.3948 0.3462 0.3178 0.3129 0.2957 9.13%
  YoY % 11.02% 14.01% 14.04% 8.94% 1.57% 5.82% -
  Horiz. % 168.99% 152.22% 133.51% 117.08% 107.47% 105.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 2.3000 1.4900 1.2900 1.2900 0.9800 0.8200 1.0700 -
P/RPS 1.65 1.20 0.99 1.16 1.15 0.88 1.31 3.92%
  YoY % 37.50% 21.21% -14.66% 0.87% 30.68% -32.82% -
  Horiz. % 125.95% 91.60% 75.57% 88.55% 87.79% 67.18% 100.00%
P/EPS 26.32 15.73 15.81 22.47 24.38 22.78 32.52 -3.46%
  YoY % 67.32% -0.51% -29.64% -7.83% 7.02% -29.95% -
  Horiz. % 80.93% 48.37% 48.62% 69.10% 74.97% 70.05% 100.00%
EY 3.80 6.36 6.33 4.45 4.10 4.39 3.07 3.62%
  YoY % -40.25% 0.47% 42.25% 8.54% -6.61% 43.00% -
  Horiz. % 123.78% 207.17% 206.19% 144.95% 133.55% 143.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.15 0.83 0.82 0.89 0.74 0.63 0.86 4.96%
  YoY % 38.55% 1.22% -7.87% 20.27% 17.46% -26.74% -
  Horiz. % 133.72% 96.51% 95.35% 103.49% 86.05% 73.26% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 09/12/13 17/12/12 15/12/11 30/12/10 30/12/09 30/12/08 31/12/07 -
Price 2.4600 1.4500 1.2300 1.1200 0.9400 0.7900 1.0000 -
P/RPS 1.77 1.16 0.95 1.01 1.10 0.84 1.22 6.39%
  YoY % 52.59% 22.11% -5.94% -8.18% 30.95% -31.15% -
  Horiz. % 145.08% 95.08% 77.87% 82.79% 90.16% 68.85% 100.00%
P/EPS 28.15 15.31 15.07 19.51 23.38 21.94 30.40 -1.27%
  YoY % 83.87% 1.59% -22.76% -16.55% 6.56% -27.83% -
  Horiz. % 92.60% 50.36% 49.57% 64.18% 76.91% 72.17% 100.00%
EY 3.55 6.53 6.63 5.13 4.28 4.56 3.29 1.27%
  YoY % -45.64% -1.51% 29.24% 19.86% -6.14% 38.60% -
  Horiz. % 107.90% 198.48% 201.52% 155.93% 130.09% 138.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.23 0.81 0.78 0.77 0.71 0.60 0.81 7.20%
  YoY % 51.85% 3.85% 1.30% 8.45% 18.33% -25.93% -
  Horiz. % 151.85% 100.00% 96.30% 95.06% 87.65% 74.07% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. TOP 10 REASONS WHY YOU MUST HAVE MUIPROP (3913) IN YOUR STOCK PORTFOLIO, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers