[MAGNI] QoQ Cumulative Quarter Result on 31-Oct-2020 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
03-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- 77.87%
YoY- -21.18%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 305,566 1,226,453 928,915 561,091 291,987 1,205,589 942,205 -52.82%
PBT 27,864 165,313 123,685 62,302 35,195 157,321 120,584 -62.37%
Tax -6,818 -38,128 -27,119 -14,711 -8,439 -35,514 -27,543 -60.60%
NP 21,046 127,185 96,566 47,591 26,756 121,807 93,041 -62.90%
-
NP to SH 21,046 127,165 96,544 47,591 26,756 121,807 93,041 -62.90%
-
Tax Rate 24.47% 23.06% 21.93% 23.61% 23.98% 22.57% 22.84% -
Total Cost 284,520 1,099,268 832,349 513,500 265,231 1,083,782 849,164 -51.79%
-
Net Worth 702,190 693,521 680,518 641,507 628,503 606,831 594,238 11.78%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - 48,113 35,976 16,471 8,669 40,874 34,396 -
Div Payout % - 37.84% 37.26% 34.61% 32.40% 33.56% 36.97% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 702,190 693,521 680,518 641,507 628,503 606,831 594,238 11.78%
NOSH 433,950 433,950 433,950 433,950 433,950 433,950 433,950 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 6.89% 10.37% 10.40% 8.48% 9.16% 10.10% 9.87% -
ROE 3.00% 18.34% 14.19% 7.42% 4.26% 20.07% 15.66% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 70.50 282.95 214.31 129.45 67.36 278.14 217.22 -52.80%
EPS 4.86 29.34 22.27 10.98 6.17 28.10 21.45 -62.86%
DPS 0.00 11.10 8.30 3.80 2.00 9.43 7.93 -
NAPS 1.62 1.60 1.57 1.48 1.45 1.40 1.37 11.83%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 70.52 283.06 214.39 129.50 67.39 278.25 217.46 -52.83%
EPS 4.86 29.35 22.28 10.98 6.18 28.11 21.47 -62.89%
DPS 0.00 11.10 8.30 3.80 2.00 9.43 7.94 -
NAPS 1.6206 1.6006 1.5706 1.4806 1.4506 1.4005 1.3715 11.78%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 2.18 2.31 2.11 2.31 2.11 1.88 2.45 -
P/RPS 3.09 0.82 0.98 1.78 3.13 0.68 1.13 95.66%
P/EPS 44.90 7.87 9.47 21.04 34.18 6.69 11.42 149.31%
EY 2.23 12.70 10.56 4.75 2.93 14.95 8.76 -59.86%
DY 0.00 4.81 3.93 1.65 0.95 5.02 3.24 -
P/NAPS 1.35 1.44 1.34 1.56 1.46 1.34 1.79 -17.15%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 14/09/21 23/06/21 08/03/21 03/12/20 08/09/20 22/06/20 09/03/20 -
Price 2.20 2.37 2.34 2.61 2.13 2.11 2.05 -
P/RPS 3.12 0.84 1.09 2.02 3.16 0.76 0.94 122.67%
P/EPS 45.31 8.08 10.51 23.77 34.51 7.51 9.56 182.42%
EY 2.21 12.38 9.52 4.21 2.90 13.32 10.46 -64.55%
DY 0.00 4.68 3.55 1.46 0.94 4.47 3.87 -
P/NAPS 1.36 1.48 1.49 1.76 1.47 1.51 1.50 -6.32%

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