[MAGNI] QoQ Cumulative Quarter Result on 30-Apr-2014 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 25.38%
YoY- 17.08%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 539,652 339,276 177,240 651,273 488,832 301,760 150,995 133.21%
PBT 47,361 24,271 13,449 55,412 44,707 24,847 12,194 146.47%
Tax -11,781 -6,184 -3,365 -13,461 -11,249 -6,230 -3,054 145.36%
NP 35,580 18,087 10,084 41,951 33,458 18,617 9,140 146.84%
-
NP to SH 35,578 18,086 10,084 41,950 33,458 18,616 9,139 146.85%
-
Tax Rate 24.87% 25.48% 25.02% 24.29% 25.16% 25.07% 25.05% -
Total Cost 504,072 321,189 167,156 609,322 455,374 283,143 141,855 132.32%
-
Net Worth 261,491 244,112 245,052 235,406 232,166 216,969 215,992 13.55%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 5,425 - - 14,102 5,424 - - -
Div Payout % 15.25% - - 33.62% 16.21% - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 261,491 244,112 245,052 235,406 232,166 216,969 215,992 13.55%
NOSH 108,502 108,494 108,430 108,482 108,488 108,484 108,539 -0.02%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 6.59% 5.33% 5.69% 6.44% 6.84% 6.17% 6.05% -
ROE 13.61% 7.41% 4.12% 17.82% 14.41% 8.58% 4.23% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 497.36 312.71 163.46 600.35 450.58 278.16 139.12 133.26%
EPS 32.79 16.67 9.30 38.67 30.84 17.16 8.42 146.91%
DPS 5.00 0.00 0.00 13.00 5.00 0.00 0.00 -
NAPS 2.41 2.25 2.26 2.17 2.14 2.00 1.99 13.57%
Adjusted Per Share Value based on latest NOSH - 108,454
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 124.36 78.18 40.84 150.08 112.65 69.54 34.80 133.19%
EPS 8.20 4.17 2.32 9.67 7.71 4.29 2.11 146.57%
DPS 1.25 0.00 0.00 3.25 1.25 0.00 0.00 -
NAPS 0.6026 0.5625 0.5647 0.5425 0.535 0.50 0.4977 13.55%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 2.82 2.94 3.16 2.69 2.19 2.30 2.04 -
P/RPS 0.57 0.94 1.93 0.45 0.49 0.83 1.47 -46.73%
P/EPS 8.60 17.64 33.98 6.96 7.10 13.40 24.23 -49.77%
EY 11.63 5.67 2.94 14.38 14.08 7.46 4.13 99.03%
DY 1.77 0.00 0.00 4.83 2.28 0.00 0.00 -
P/NAPS 1.17 1.31 1.40 1.24 1.02 1.15 1.03 8.84%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 16/03/15 03/12/14 12/09/14 26/06/14 26/03/14 09/12/13 17/09/13 -
Price 2.91 2.76 3.05 3.01 2.38 2.46 2.04 -
P/RPS 0.59 0.88 1.87 0.50 0.53 0.88 1.47 -45.49%
P/EPS 8.87 16.56 32.80 7.78 7.72 14.34 24.23 -48.73%
EY 11.27 6.04 3.05 12.85 12.96 6.98 4.13 94.91%
DY 1.72 0.00 0.00 4.32 2.10 0.00 0.00 -
P/NAPS 1.21 1.23 1.35 1.39 1.11 1.23 1.03 11.30%

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