[MAGNI] QoQ Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
17-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -74.49%
YoY- 9.04%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 651,273 488,832 301,760 150,995 565,817 429,130 266,937 81.52%
PBT 55,412 44,707 24,847 12,194 48,013 38,073 24,908 70.66%
Tax -13,461 -11,249 -6,230 -3,054 -12,181 -9,556 -6,249 67.02%
NP 41,951 33,458 18,617 9,140 35,832 28,517 18,659 71.87%
-
NP to SH 41,950 33,458 18,616 9,139 35,830 28,516 18,658 71.87%
-
Tax Rate 24.29% 25.16% 25.07% 25.05% 25.37% 25.10% 25.09% -
Total Cost 609,322 455,374 283,143 141,855 529,985 400,613 248,278 82.24%
-
Net Worth 235,406 232,166 216,969 215,992 207,232 205,080 195,258 13.31%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 14,102 5,424 - - 14,104 5,425 - -
Div Payout % 33.62% 16.21% - - 39.37% 19.03% - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 235,406 232,166 216,969 215,992 207,232 205,080 195,258 13.31%
NOSH 108,482 108,488 108,484 108,539 108,498 108,508 108,476 0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 6.44% 6.84% 6.17% 6.05% 6.33% 6.65% 6.99% -
ROE 17.82% 14.41% 8.58% 4.23% 17.29% 13.90% 9.56% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 600.35 450.58 278.16 139.12 521.50 395.48 246.08 81.52%
EPS 38.67 30.84 17.16 8.42 33.03 26.28 17.20 71.87%
DPS 13.00 5.00 0.00 0.00 13.00 5.00 0.00 -
NAPS 2.17 2.14 2.00 1.99 1.91 1.89 1.80 13.31%
Adjusted Per Share Value based on latest NOSH - 108,539
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 150.31 112.82 69.65 34.85 130.59 99.04 61.61 81.52%
EPS 9.68 7.72 4.30 2.11 8.27 6.58 4.31 71.75%
DPS 3.25 1.25 0.00 0.00 3.26 1.25 0.00 -
NAPS 0.5433 0.5358 0.5008 0.4985 0.4783 0.4733 0.4506 13.32%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.69 2.19 2.30 2.04 1.68 1.45 1.49 -
P/RPS 0.45 0.49 0.83 1.47 0.32 0.37 0.61 -18.40%
P/EPS 6.96 7.10 13.40 24.23 5.09 5.52 8.66 -13.59%
EY 14.38 14.08 7.46 4.13 19.66 18.12 11.54 15.84%
DY 4.83 2.28 0.00 0.00 7.74 3.45 0.00 -
P/NAPS 1.24 1.02 1.15 1.03 0.88 0.77 0.83 30.78%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 26/03/14 09/12/13 17/09/13 26/06/13 12/03/13 17/12/12 -
Price 3.01 2.38 2.46 2.04 1.95 1.46 1.45 -
P/RPS 0.50 0.53 0.88 1.47 0.37 0.37 0.59 -10.47%
P/EPS 7.78 7.72 14.34 24.23 5.90 5.56 8.43 -5.22%
EY 12.85 12.96 6.98 4.13 16.94 18.00 11.86 5.50%
DY 4.32 2.10 0.00 0.00 6.67 3.42 0.00 -
P/NAPS 1.39 1.11 1.23 1.03 1.02 0.77 0.81 43.47%

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