[MAGNI] QoQ Quarter Result on 31-Oct-2014 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
03-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- -20.65%
YoY- -15.56%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 193,818 176,728 200,376 162,036 177,240 162,441 187,072 2.39%
PBT 20,482 22,045 23,090 10,822 13,449 10,705 19,860 2.08%
Tax -4,909 -5,421 -5,597 -2,819 -3,365 -2,212 -5,019 -1.47%
NP 15,573 16,624 17,493 8,003 10,084 8,493 14,841 3.27%
-
NP to SH 15,573 16,626 17,492 8,002 10,084 8,492 14,842 3.26%
-
Tax Rate 23.97% 24.59% 24.24% 26.05% 25.02% 20.66% 25.27% -
Total Cost 178,245 160,104 182,883 154,033 167,156 153,948 172,231 2.32%
-
Net Worth 288,670 216,994 261,511 243,963 245,052 235,346 232,177 15.67%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - 7,236 5,425 - - 8,676 5,424 -
Div Payout % - 43.53% 31.02% - - 102.17% 36.55% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 288,670 216,994 261,511 243,963 245,052 235,346 232,177 15.67%
NOSH 108,522 108,497 108,511 108,428 108,430 108,454 108,494 0.01%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 8.03% 9.41% 8.73% 4.94% 5.69% 5.23% 7.93% -
ROE 5.39% 7.66% 6.69% 3.28% 4.12% 3.61% 6.39% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 178.60 162.89 184.66 149.44 163.46 149.78 172.43 2.37%
EPS 14.35 10.22 16.12 7.38 9.30 7.83 13.68 3.24%
DPS 0.00 6.67 5.00 0.00 0.00 8.00 5.00 -
NAPS 2.66 2.00 2.41 2.25 2.26 2.17 2.14 15.65%
Adjusted Per Share Value based on latest NOSH - 108,428
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 44.73 40.79 46.25 37.40 40.91 37.49 43.18 2.38%
EPS 3.59 3.84 4.04 1.85 2.33 1.96 3.43 3.09%
DPS 0.00 1.67 1.25 0.00 0.00 2.00 1.25 -
NAPS 0.6662 0.5008 0.6036 0.5631 0.5656 0.5432 0.5359 15.66%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 4.34 3.17 2.82 2.94 3.16 2.69 2.19 -
P/RPS 2.43 1.95 1.53 1.97 1.93 1.80 1.27 54.30%
P/EPS 30.24 20.69 17.49 39.84 33.98 34.36 16.01 52.97%
EY 3.31 4.83 5.72 2.51 2.94 2.91 6.25 -34.61%
DY 0.00 2.10 1.77 0.00 0.00 2.97 2.28 -
P/NAPS 1.63 1.59 1.17 1.31 1.40 1.24 1.02 36.80%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 09/09/15 23/06/15 16/03/15 03/12/14 12/09/14 26/06/14 26/03/14 -
Price 4.39 3.60 2.91 2.76 3.05 3.01 2.38 -
P/RPS 2.46 2.21 1.58 1.85 1.87 2.01 1.38 47.17%
P/EPS 30.59 23.49 18.05 37.40 32.80 38.44 17.40 45.81%
EY 3.27 4.26 5.54 2.67 3.05 2.60 5.75 -31.42%
DY 0.00 1.85 1.72 0.00 0.00 2.66 2.10 -
P/NAPS 1.65 1.80 1.21 1.23 1.35 1.39 1.11 30.34%

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