[MAGNI] QoQ Cumulative Quarter Result on 31-Oct-2015 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
22-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 138.9%
YoY- 105.71%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 271,392 854,066 660,081 391,160 193,818 716,380 539,652 -36.78%
PBT 30,980 107,273 83,308 49,157 20,482 69,406 47,361 -24.66%
Tax -7,450 -25,159 -20,038 -11,953 -4,909 -17,202 -11,781 -26.34%
NP 23,530 82,114 63,270 37,204 15,573 52,204 35,580 -24.11%
-
NP to SH 23,529 82,113 63,270 37,204 15,573 52,204 35,578 -24.11%
-
Tax Rate 24.05% 23.45% 24.05% 24.32% 23.97% 24.78% 24.87% -
Total Cost 247,862 771,952 596,811 353,956 178,245 664,176 504,072 -37.72%
-
Net Worth 346,589 322,207 312,444 299,454 288,670 182,243 261,491 20.68%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 8,135 29,291 21,155 8,679 - 10,847 5,425 31.04%
Div Payout % 34.58% 35.67% 33.44% 23.33% - 20.78% 15.25% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 346,589 322,207 312,444 299,454 288,670 182,243 261,491 20.68%
NOSH 162,717 162,730 162,731 108,498 108,522 108,478 108,502 31.05%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 8.67% 9.61% 9.59% 9.51% 8.03% 7.29% 6.59% -
ROE 6.79% 25.48% 20.25% 12.42% 5.39% 28.65% 13.61% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 166.79 524.83 405.63 360.52 178.60 660.39 497.36 -51.76%
EPS 14.46 50.46 38.88 34.29 14.35 32.08 32.79 -42.09%
DPS 5.00 18.00 13.00 8.00 0.00 10.00 5.00 0.00%
NAPS 2.13 1.98 1.92 2.76 2.66 1.68 2.41 -7.91%
Adjusted Per Share Value based on latest NOSH - 108,480
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 62.54 196.81 152.11 90.14 44.66 165.08 124.36 -36.78%
EPS 5.42 18.92 14.58 8.57 3.59 12.03 8.20 -24.13%
DPS 1.87 6.75 4.88 2.00 0.00 2.50 1.25 30.83%
NAPS 0.7987 0.7425 0.72 0.6901 0.6652 0.42 0.6026 20.68%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 3.99 4.23 4.17 5.80 4.34 3.17 2.82 -
P/RPS 2.39 0.81 1.03 1.61 2.43 0.48 0.57 160.25%
P/EPS 27.59 8.38 10.73 16.91 30.24 6.59 8.60 117.67%
EY 3.62 11.93 9.32 5.91 3.31 15.18 11.63 -54.10%
DY 1.25 4.26 3.12 1.38 0.00 3.15 1.77 -20.71%
P/NAPS 1.87 2.14 2.17 2.10 1.63 1.89 1.17 36.73%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 15/09/16 23/06/16 18/03/16 22/12/15 09/09/15 23/06/15 16/03/15 -
Price 4.15 4.12 4.48 4.18 4.39 3.60 2.91 -
P/RPS 2.49 0.79 1.10 1.16 2.46 0.55 0.59 161.38%
P/EPS 28.70 8.16 11.52 12.19 30.59 7.48 8.87 118.91%
EY 3.48 12.25 8.68 8.20 3.27 13.37 11.27 -54.34%
DY 1.20 4.37 2.90 1.91 0.00 2.78 1.72 -21.35%
P/NAPS 1.95 2.08 2.33 1.51 1.65 2.14 1.21 37.49%

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