[MAGNI] QoQ Cumulative Quarter Result on 31-Jan-2016 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
18-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 70.06%
YoY- 77.83%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 551,184 271,392 854,066 660,081 391,160 193,818 716,380 -15.96%
PBT 68,539 30,980 107,273 83,308 49,157 20,482 69,406 -0.83%
Tax -16,488 -7,450 -25,159 -20,038 -11,953 -4,909 -17,202 -2.77%
NP 52,051 23,530 82,114 63,270 37,204 15,573 52,204 -0.19%
-
NP to SH 52,050 23,529 82,113 63,270 37,204 15,573 52,204 -0.19%
-
Tax Rate 24.06% 24.05% 23.45% 24.05% 24.32% 23.97% 24.78% -
Total Cost 499,133 247,862 771,952 596,811 353,956 178,245 664,176 -17.26%
-
Net Worth 359,582 346,589 322,207 312,444 299,454 288,670 182,243 56.98%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 16,270 8,135 29,291 21,155 8,679 - 10,847 30.87%
Div Payout % 31.26% 34.58% 35.67% 33.44% 23.33% - 20.78% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 359,582 346,589 322,207 312,444 299,454 288,670 182,243 56.98%
NOSH 162,707 162,717 162,730 162,731 108,498 108,522 108,478 30.87%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 9.44% 8.67% 9.61% 9.59% 9.51% 8.03% 7.29% -
ROE 14.48% 6.79% 25.48% 20.25% 12.42% 5.39% 28.65% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 338.76 166.79 524.83 405.63 360.52 178.60 660.39 -35.78%
EPS 31.99 14.46 50.46 38.88 34.29 14.35 32.08 -0.18%
DPS 10.00 5.00 18.00 13.00 8.00 0.00 10.00 0.00%
NAPS 2.21 2.13 1.98 1.92 2.76 2.66 1.68 19.95%
Adjusted Per Share Value based on latest NOSH - 162,709
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 127.21 62.64 197.12 152.34 90.28 44.73 165.34 -15.96%
EPS 12.01 5.43 18.95 14.60 8.59 3.59 12.05 -0.22%
DPS 3.76 1.88 6.76 4.88 2.00 0.00 2.50 31.10%
NAPS 0.8299 0.7999 0.7436 0.7211 0.6911 0.6662 0.4206 56.99%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 4.22 3.99 4.23 4.17 5.80 4.34 3.17 -
P/RPS 1.25 2.39 0.81 1.03 1.61 2.43 0.48 88.73%
P/EPS 13.19 27.59 8.38 10.73 16.91 30.24 6.59 58.48%
EY 7.58 3.62 11.93 9.32 5.91 3.31 15.18 -36.92%
DY 2.37 1.25 4.26 3.12 1.38 0.00 3.15 -17.20%
P/NAPS 1.91 1.87 2.14 2.17 2.10 1.63 1.89 0.70%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 13/12/16 15/09/16 23/06/16 18/03/16 22/12/15 09/09/15 23/06/15 -
Price 4.11 4.15 4.12 4.48 4.18 4.39 3.60 -
P/RPS 1.21 2.49 0.79 1.10 1.16 2.46 0.55 68.75%
P/EPS 12.85 28.70 8.16 11.52 12.19 30.59 7.48 43.20%
EY 7.78 3.48 12.25 8.68 8.20 3.27 13.37 -30.18%
DY 2.43 1.20 4.37 2.90 1.91 0.00 2.78 -8.54%
P/NAPS 1.86 1.95 2.08 2.33 1.51 1.65 2.14 -8.88%

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