[MAGNI] QoQ Quarter Result on 31-Oct-2024 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
03-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2025
Quarter
31-Oct-2024 [#2]
Profit Trend
QoQ- -42.06%
YoY- 18.74%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 350,826 437,596 336,925 392,190 287,605 324,376 246,612 26.35%
PBT 35,337 58,470 45,934 51,046 28,680 42,963 34,087 2.41%
Tax -9,469 -13,828 -11,410 -11,671 -6,895 -10,237 -8,247 9.60%
NP 25,868 44,642 34,524 39,375 21,785 32,726 25,840 0.07%
-
NP to SH 25,867 44,641 34,524 39,375 21,785 32,726 25,840 0.06%
-
Tax Rate 26.80% 23.65% 24.84% 22.86% 24.04% 23.83% 24.19% -
Total Cost 324,958 392,954 302,401 352,815 265,820 291,650 220,772 29.24%
-
Net Worth 927,225 923,250 892,909 875,571 845,229 832,225 810,553 9.33%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div 99,655 21,672 14,303 15,170 9,535 12,136 10,836 336.01%
Div Payout % 385.26% 48.55% 41.43% 38.53% 43.77% 37.09% 41.94% -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 927,225 923,250 892,909 875,571 845,229 832,225 810,553 9.33%
NOSH 433,283 433,950 433,950 433,950 433,950 433,950 433,950 -0.10%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin 7.37% 10.20% 10.25% 10.04% 7.57% 10.09% 10.48% -
ROE 2.79% 4.84% 3.87% 4.50% 2.58% 3.93% 3.19% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 80.97 100.96 77.73 90.48 66.35 74.84 56.90 26.37%
EPS 5.97 10.30 7.96 9.08 5.03 7.55 5.96 0.11%
DPS 23.00 5.00 3.30 3.50 2.20 2.80 2.50 336.11%
NAPS 2.14 2.13 2.06 2.02 1.95 1.92 1.87 9.36%
Adjusted Per Share Value based on latest NOSH - 433,283
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 80.97 101.00 77.76 90.52 66.38 74.86 56.92 26.35%
EPS 5.97 10.30 7.97 9.09 5.03 7.55 5.96 0.11%
DPS 23.00 5.00 3.30 3.50 2.20 2.80 2.50 336.11%
NAPS 2.14 2.1308 2.0608 2.0208 1.9508 1.9207 1.8707 9.33%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 2.43 2.39 2.21 1.90 1.97 1.89 1.78 -
P/RPS 3.00 2.37 2.84 2.10 2.97 2.53 3.13 -2.77%
P/EPS 40.70 23.21 27.75 20.92 39.20 25.03 29.86 22.81%
EY 2.46 4.31 3.60 4.78 2.55 3.99 3.35 -18.52%
DY 9.47 2.09 1.49 1.84 1.12 1.48 1.40 255.60%
P/NAPS 1.14 1.12 1.07 0.94 1.01 0.98 0.95 12.86%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 03/12/24 03/09/24 25/06/24 18/03/24 05/12/23 11/09/23 26/06/23 -
Price 2.70 2.30 2.39 2.03 1.95 1.91 1.85 -
P/RPS 3.33 2.28 3.07 2.24 2.94 2.55 3.25 1.62%
P/EPS 45.23 22.33 30.01 22.35 38.80 25.30 31.03 28.41%
EY 2.21 4.48 3.33 4.47 2.58 3.95 3.22 -22.10%
DY 8.52 2.17 1.38 1.72 1.13 1.47 1.35 239.60%
P/NAPS 1.26 1.08 1.16 1.00 1.00 0.99 0.99 17.35%

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