[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
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 293,713 1,139,952 840,307 551,184 271,392 854,066 660,081 -41.74%
PBT 25,695 154,266 108,663 68,539 30,980 107,273 83,308 -54.38%
Tax -6,108 -34,171 -27,068 -16,488 -7,450 -25,159 -20,038 -54.73%
NP 19,587 120,095 81,595 52,051 23,530 82,114 63,270 -54.26%
-
NP to SH 19,587 120,101 81,604 52,050 23,529 82,113 63,270 -54.26%
-
Tax Rate 23.77% 22.15% 24.91% 24.06% 24.05% 23.45% 24.05% -
Total Cost 274,126 1,019,857 758,712 499,133 247,862 771,952 596,811 -40.49%
-
Net Worth 427,985 408,457 380,764 359,582 346,589 322,207 312,444 23.36%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 5,695 37,428 26,035 16,270 8,135 29,291 21,155 -58.34%
Div Payout % 29.08% 31.16% 31.90% 31.26% 34.58% 35.67% 33.44% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 427,985 408,457 380,764 359,582 346,589 322,207 312,444 23.36%
NOSH 162,732 162,732 162,719 162,707 162,717 162,730 162,731 0.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 6.67% 10.54% 9.71% 9.44% 8.67% 9.61% 9.59% -
ROE 4.58% 29.40% 21.43% 14.48% 6.79% 25.48% 20.25% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 180.49 700.51 516.41 338.76 166.79 524.83 405.63 -41.74%
EPS 12.04 73.80 50.15 31.99 14.46 50.46 38.88 -54.26%
DPS 3.50 23.00 16.00 10.00 5.00 18.00 13.00 -58.33%
NAPS 2.63 2.51 2.34 2.21 2.13 1.98 1.92 23.36%
Adjusted Per Share Value based on latest NOSH - 162,692
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 67.68 262.69 193.64 127.02 62.54 196.81 152.11 -41.74%
EPS 4.51 27.68 18.80 11.99 5.42 18.92 14.58 -54.29%
DPS 1.31 8.63 6.00 3.75 1.87 6.75 4.88 -58.41%
NAPS 0.9863 0.9413 0.8774 0.8286 0.7987 0.7425 0.72 23.36%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
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%
P/EPS 63.14 6.68 9.57 13.19 27.59 8.38 10.73 226.29%
EY 1.58 14.97 10.45 7.58 3.62 11.93 9.32 -69.40%
DY 0.46 4.67 3.33 2.37 1.25 4.26 3.12 -72.12%
P/NAPS 2.89 1.96 2.05 1.91 1.87 2.14 2.17 21.06%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
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%
P/EPS 60.65 9.28 10.29 12.85 28.70 8.16 11.52 202.94%
EY 1.65 10.77 9.72 7.78 3.48 12.25 8.68 -66.97%
DY 0.48 3.36 3.10 2.43 1.20 4.37 2.90 -69.88%
P/NAPS 2.78 2.73 2.21 1.86 1.95 2.08 2.33 12.50%

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