[MAGNI] QoQ Cumulative Quarter Result on 31-Jan-2015 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
16-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 96.72%
YoY- 6.34%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 391,160 193,818 716,380 539,652 339,276 177,240 651,273 -28.74%
PBT 49,157 20,482 69,406 47,361 24,271 13,449 55,412 -7.65%
Tax -11,953 -4,909 -17,202 -11,781 -6,184 -3,365 -13,461 -7.59%
NP 37,204 15,573 52,204 35,580 18,087 10,084 41,951 -7.67%
-
NP to SH 37,204 15,573 52,204 35,578 18,086 10,084 41,950 -7.67%
-
Tax Rate 24.32% 23.97% 24.78% 24.87% 25.48% 25.02% 24.29% -
Total Cost 353,956 178,245 664,176 504,072 321,189 167,156 609,322 -30.31%
-
Net Worth 299,454 288,670 182,243 261,491 244,112 245,052 235,406 17.35%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 8,679 - 10,847 5,425 - - 14,102 -27.58%
Div Payout % 23.33% - 20.78% 15.25% - - 33.62% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 299,454 288,670 182,243 261,491 244,112 245,052 235,406 17.35%
NOSH 108,498 108,522 108,478 108,502 108,494 108,430 108,482 0.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 9.51% 8.03% 7.29% 6.59% 5.33% 5.69% 6.44% -
ROE 12.42% 5.39% 28.65% 13.61% 7.41% 4.12% 17.82% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 360.52 178.60 660.39 497.36 312.71 163.46 600.35 -28.75%
EPS 34.29 14.35 32.08 32.79 16.67 9.30 38.67 -7.68%
DPS 8.00 0.00 10.00 5.00 0.00 0.00 13.00 -27.58%
NAPS 2.76 2.66 1.68 2.41 2.25 2.26 2.17 17.33%
Adjusted Per Share Value based on latest NOSH - 108,511
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 90.14 44.66 165.08 124.36 78.18 40.84 150.08 -28.74%
EPS 8.57 3.59 12.03 8.20 4.17 2.32 9.67 -7.71%
DPS 2.00 0.00 2.50 1.25 0.00 0.00 3.25 -27.58%
NAPS 0.6901 0.6652 0.42 0.6026 0.5625 0.5647 0.5425 17.35%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 5.80 4.34 3.17 2.82 2.94 3.16 2.69 -
P/RPS 1.61 2.43 0.48 0.57 0.94 1.93 0.45 133.38%
P/EPS 16.91 30.24 6.59 8.60 17.64 33.98 6.96 80.43%
EY 5.91 3.31 15.18 11.63 5.67 2.94 14.38 -44.63%
DY 1.38 0.00 3.15 1.77 0.00 0.00 4.83 -56.52%
P/NAPS 2.10 1.63 1.89 1.17 1.31 1.40 1.24 41.94%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 22/12/15 09/09/15 23/06/15 16/03/15 03/12/14 12/09/14 26/06/14 -
Price 4.18 4.39 3.60 2.91 2.76 3.05 3.01 -
P/RPS 1.16 2.46 0.55 0.59 0.88 1.87 0.50 74.98%
P/EPS 12.19 30.59 7.48 8.87 16.56 32.80 7.78 34.79%
EY 8.20 3.27 13.37 11.27 6.04 3.05 12.85 -25.81%
DY 1.91 0.00 2.78 1.72 0.00 0.00 4.32 -41.87%
P/NAPS 1.51 1.65 2.14 1.21 1.23 1.35 1.39 5.65%

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