[MAGNI] QoQ Cumulative Quarter Result on 31-Oct-2016 [#2]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

13-Dec-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Oct-2016 [#2]

Profit Trend

QoQ- 121.22%

YoY- 39.9%

Quarter Report

MGOtrResults 31 Oct 2016.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Cumulative Result
Revenue	293,713	1,139,952	840,307	551,184	271,392	854,066	660,081	-41.74%
YoY %	-74.23%	35.66%	52.45%	103.10%	-68.22%	29.39%	-	-
Horiz. %	44.50%	172.70%	127.30%	83.50%	41.11%	129.39%	100.00%	-
PBT	25,695	154,266	108,663	68,539	30,980	107,273	83,308	-54.38%
YoY %	-83.34%	41.97%	58.54%	121.24%	-71.12%	28.77%	-	-
Horiz. %	30.84%	185.18%	130.44%	82.27%	37.19%	128.77%	100.00%	-
Tax	-6,108	-34,171	-27,068	-16,488	-7,450	-25,159	-20,038	-54.73%
YoY %	82.13%	-26.24%	-64.17%	-121.32%	70.39%	-25.56%	-	-
Horiz. %	30.48%	170.53%	135.08%	82.28%	37.18%	125.56%	100.00%	-
NP	19,587	120,095	81,595	52,051	23,530	82,114	63,270	-54.26%
YoY %	-83.69%	47.18%	56.76%	121.21%	-71.34%	29.78%	-	-
Horiz. %	30.96%	189.81%	128.96%	82.27%	37.19%	129.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,587	120,101	81,604	52,050	23,529	82,113	63,270	-54.26%
YoY %	-83.69%	47.18%	56.78%	121.22%	-71.35%	29.78%	-	-
Horiz. %	30.96%	189.82%	128.98%	82.27%	37.19%	129.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.77%	22.15%	24.91%	24.06%	24.05%	23.45%	24.05%	-
YoY %	7.31%	-11.08%	3.53%	0.04%	2.56%	-2.49%	-	-
Horiz. %	98.84%	92.10%	103.58%	100.04%	100.00%	97.51%	100.00%	-
Total Cost	274,126	1,019,857	758,712	499,133	247,862	771,952	596,811	-40.49%
YoY %	-73.12%	34.42%	52.01%	101.38%	-67.89%	29.35%	-	-
Horiz. %	45.93%	170.88%	127.13%	83.63%	41.53%	129.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	427,985	408,457	380,764	359,582	346,589	322,207	312,444	23.36%
YoY %	4.78%	7.27%	5.89%	3.75%	7.57%	3.12%	-	-
Horiz. %	136.98%	130.73%	121.87%	115.09%	110.93%	103.12%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Dividend
Div	5,695	37,428	26,035	16,270	8,135	29,291	21,155	-58.34%
YoY %	-84.78%	43.76%	60.02%	100.00%	-72.23%	38.46%	-	-
Horiz. %	26.92%	176.92%	123.07%	76.91%	38.45%	138.46%	100.00%	-
Div Payout %	29.08%	31.16%	31.90%	31.26%	34.58%	35.67%	33.44%	-
YoY %	-6.68%	-2.32%	2.05%	-9.60%	-3.06%	6.67%	-	-
Horiz. %	86.96%	93.18%	95.39%	93.48%	103.41%	106.67%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Equity
Net Worth	427,985	408,457	380,764	359,582	346,589	322,207	312,444	23.36%
YoY %	4.78%	7.27%	5.89%	3.75%	7.57%	3.12%	-	-
Horiz. %	136.98%	130.73%	121.87%	115.09%	110.93%	103.12%	100.00%	-
NOSH	162,732	162,732	162,719	162,707	162,717	162,730	162,731	0.00%
YoY %	0.00%	0.01%	0.01%	-0.01%	-0.01%	-0.00%	-	-
Horiz. %	100.00%	100.00%	99.99%	99.99%	99.99%	100.00%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Ratio Analysis
NP Margin	6.67%	10.54%	9.71%	9.44%	8.67%	9.61%	9.59%	-
YoY %	-36.72%	8.55%	2.86%	8.88%	-9.78%	0.21%	-	-
Horiz. %	69.55%	109.91%	101.25%	98.44%	90.41%	100.21%	100.00%	-
ROE	4.58%	29.40%	21.43%	14.48%	6.79%	25.48%	20.25%	-
YoY %	-84.42%	37.19%	48.00%	113.25%	-73.35%	25.83%	-	-
Horiz. %	22.62%	145.19%	105.83%	71.51%	33.53%	125.83%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Per Share
RPS	180.49	700.51	516.41	338.76	166.79	524.83	405.63	-41.74%
YoY %	-74.23%	35.65%	52.44%	103.11%	-68.22%	29.39%	-	-
Horiz. %	44.50%	172.70%	127.31%	83.51%	41.12%	129.39%	100.00%	-
EPS	12.04	73.80	50.15	31.99	14.46	50.46	38.88	-54.26%
YoY %	-83.69%	47.16%	56.77%	121.23%	-71.34%	29.78%	-	-
Horiz. %	30.97%	189.81%	128.99%	82.28%	37.19%	129.78%	100.00%	-
DPS	3.50	23.00	16.00	10.00	5.00	18.00	13.00	-58.33%
YoY %	-84.78%	43.75%	60.00%	100.00%	-72.22%	38.46%	-	-
Horiz. %	26.92%	176.92%	123.08%	76.92%	38.46%	138.46%	100.00%	-
NAPS	2.63	2.51	2.34	2.21	2.13	1.98	1.92	23.36%
YoY %	4.78%	7.26%	5.88%	3.76%	7.58%	3.12%	-	-
Horiz. %	136.98%	130.73%	121.88%	115.10%	110.94%	103.12%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 162,692
RPS	67.68	262.69	193.64	127.02	62.54	196.81	152.11	-41.74%
YoY %	-74.24%	35.66%	52.45%	103.10%	-68.22%	29.39%	-	-
Horiz. %	44.49%	172.70%	127.30%	83.51%	41.11%	129.39%	100.00%	-
EPS	4.51	27.68	18.80	11.99	5.42	18.92	14.58	-54.29%
YoY %	-83.71%	47.23%	56.80%	121.22%	-71.35%	29.77%	-	-
Horiz. %	30.93%	189.85%	128.94%	82.24%	37.17%	129.77%	100.00%	-
DPS	1.31	8.63	6.00	3.75	1.87	6.75	4.88	-58.41%
YoY %	-84.82%	43.83%	60.00%	100.53%	-72.30%	38.32%	-	-
Horiz. %	26.84%	176.84%	122.95%	76.84%	38.32%	138.32%	100.00%	-
NAPS	0.9863	0.9413	0.8774	0.8286	0.7987	0.7425	0.72	23.36%
YoY %	4.78%	7.28%	5.89%	3.74%	7.57%	3.12%	-	-
Horiz. %	136.99%	130.74%	121.86%	115.08%	110.93%	103.12%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	-
Price	7.60	4.93	4.80	4.22	3.99	4.23	4.17	-
P/RPS	4.21	0.70	0.93	1.25	2.39	0.81	1.03	155.86%
YoY %	501.43%	-24.73%	-25.60%	-47.70%	195.06%	-21.36%	-	-
Horiz. %	408.74%	67.96%	90.29%	121.36%	232.04%	78.64%	100.00%	-
P/EPS	63.14	6.68	9.57	13.19	27.59	8.38	10.73	226.29%
YoY %	845.21%	-30.20%	-27.45%	-52.19%	229.24%	-21.90%	-	-
Horiz. %	588.44%	62.26%	89.19%	122.93%	257.13%	78.10%	100.00%	-
EY	1.58	14.97	10.45	7.58	3.62	11.93	9.32	-69.40%
YoY %	-89.45%	43.25%	37.86%	109.39%	-69.66%	28.00%	-	-
Horiz. %	16.95%	160.62%	112.12%	81.33%	38.84%	128.00%	100.00%	-
DY	0.46	4.67	3.33	2.37	1.25	4.26	3.12	-72.12%
YoY %	-90.15%	40.24%	40.51%	89.60%	-70.66%	36.54%	-	-
Horiz. %	14.74%	149.68%	106.73%	75.96%	40.06%	136.54%	100.00%	-
P/NAPS	2.89	1.96	2.05	1.91	1.87	2.14	2.17	21.06%
YoY %	47.45%	-4.39%	7.33%	2.14%	-12.62%	-1.38%	-	-
Horiz. %	133.18%	90.32%	94.47%	88.02%	86.18%	98.62%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	14/09/17	28/06/17	16/03/17	13/12/16	15/09/16	23/06/16	18/03/16	-
Price	7.30	6.85	5.16	4.11	4.15	4.12	4.48	-
P/RPS	4.04	0.98	1.00	1.21	2.49	0.79	1.10	138.23%
YoY %	312.24%	-2.00%	-17.36%	-51.41%	215.19%	-28.18%	-	-
Horiz. %	367.27%	89.09%	90.91%	110.00%	226.36%	71.82%	100.00%	-
P/EPS	60.65	9.28	10.29	12.85	28.70	8.16	11.52	202.94%
YoY %	553.56%	-9.82%	-19.92%	-55.23%	251.72%	-29.17%	-	-
Horiz. %	526.48%	80.56%	89.32%	111.55%	249.13%	70.83%	100.00%	-
EY	1.65	10.77	9.72	7.78	3.48	12.25	8.68	-66.97%
YoY %	-84.68%	10.80%	24.94%	123.56%	-71.59%	41.13%	-	-
Horiz. %	19.01%	124.08%	111.98%	89.63%	40.09%	141.13%	100.00%	-
DY	0.48	3.36	3.10	2.43	1.20	4.37	2.90	-69.88%
YoY %	-85.71%	8.39%	27.57%	102.50%	-72.54%	50.69%	-	-
Horiz. %	16.55%	115.86%	106.90%	83.79%	41.38%	150.69%	100.00%	-
P/NAPS	2.78	2.73	2.21	1.86	1.95	2.08	2.33	12.50%
YoY %	1.83%	23.53%	18.82%	-4.62%	-6.25%	-10.73%	-	-
Horiz. %	119.31%	117.17%	94.85%	79.83%	83.69%	89.27%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos