[MAGNI] QoQ Quarter Result on 31-Jan-2021 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
08-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 134.96%
YoY- 49.87%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 112,258 305,566 297,538 367,824 269,104 291,987 263,384 -43.27%
PBT 20,216 27,864 41,628 61,383 27,107 35,195 36,737 -32.77%
Tax -3,137 -6,818 -11,009 -12,408 -6,272 -8,439 -7,971 -46.20%
NP 17,079 21,046 30,619 48,975 20,835 26,756 28,766 -29.29%
-
NP to SH 17,079 21,046 30,621 48,953 20,835 26,756 28,766 -29.29%
-
Tax Rate 15.52% 24.47% 26.45% 20.21% 23.14% 23.98% 21.70% -
Total Cost 95,179 284,520 266,919 318,849 248,269 265,231 234,618 -45.10%
-
Net Worth 719,528 702,190 693,521 680,518 641,507 628,503 606,831 11.99%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 8,669 - 12,136 19,505 7,802 8,669 6,501 21.08%
Div Payout % 50.76% - 39.63% 39.84% 37.45% 32.40% 22.60% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 719,528 702,190 693,521 680,518 641,507 628,503 606,831 11.99%
NOSH 433,950 433,950 433,950 433,950 433,950 433,950 433,950 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 15.21% 6.89% 10.29% 13.31% 7.74% 9.16% 10.92% -
ROE 2.37% 3.00% 4.42% 7.19% 3.25% 4.26% 4.74% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 25.90 70.50 68.64 84.86 62.08 67.36 60.76 -43.27%
EPS 3.94 4.86 7.06 11.29 4.81 6.17 6.64 -29.31%
DPS 2.00 0.00 2.80 4.50 1.80 2.00 1.50 21.07%
NAPS 1.66 1.62 1.60 1.57 1.48 1.45 1.40 11.99%
Adjusted Per Share Value based on latest NOSH - 433,950
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 25.87 70.42 68.57 84.76 62.01 67.29 60.69 -43.27%
EPS 3.94 4.85 7.06 11.28 4.80 6.17 6.63 -29.24%
DPS 2.00 0.00 2.80 4.49 1.80 2.00 1.50 21.07%
NAPS 1.6581 1.6181 1.5982 1.5682 1.4783 1.4483 1.3984 11.99%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 2.13 2.18 2.31 2.11 2.31 2.11 1.88 -
P/RPS 8.22 3.09 3.37 2.49 3.72 3.13 3.09 91.64%
P/EPS 54.06 44.90 32.70 18.68 48.06 34.18 28.33 53.66%
EY 1.85 2.23 3.06 5.35 2.08 2.93 3.53 -34.92%
DY 0.94 0.00 1.21 2.13 0.78 0.95 0.80 11.31%
P/NAPS 1.28 1.35 1.44 1.34 1.56 1.46 1.34 -2.99%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 27/12/21 14/09/21 23/06/21 08/03/21 03/12/20 08/09/20 22/06/20 -
Price 1.93 2.20 2.37 2.34 2.61 2.13 2.11 -
P/RPS 7.45 3.12 3.45 2.76 4.20 3.16 3.47 66.19%
P/EPS 48.98 45.31 33.55 20.72 54.30 34.51 31.79 33.29%
EY 2.04 2.21 2.98 4.83 1.84 2.90 3.15 -25.08%
DY 1.04 0.00 1.18 1.92 0.69 0.94 0.71 28.88%
P/NAPS 1.16 1.36 1.48 1.49 1.76 1.47 1.51 -16.08%

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