[MAGNI] QoQ Cumulative Quarter Result on 30-Apr-2015 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 46.73%
YoY- 24.44%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 660,081 391,160 193,818 716,380 539,652 339,276 177,240 139.69%
PBT 83,308 49,157 20,482 69,406 47,361 24,271 13,449 236.16%
Tax -20,038 -11,953 -4,909 -17,202 -11,781 -6,184 -3,365 227.46%
NP 63,270 37,204 15,573 52,204 35,580 18,087 10,084 239.04%
-
NP to SH 63,270 37,204 15,573 52,204 35,578 18,086 10,084 239.04%
-
Tax Rate 24.05% 24.32% 23.97% 24.78% 24.87% 25.48% 25.02% -
Total Cost 596,811 353,956 178,245 664,176 504,072 321,189 167,156 133.06%
-
Net Worth 312,444 299,454 288,670 182,243 261,491 244,112 245,052 17.53%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 21,155 8,679 - 10,847 5,425 - - -
Div Payout % 33.44% 23.33% - 20.78% 15.25% - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 312,444 299,454 288,670 182,243 261,491 244,112 245,052 17.53%
NOSH 162,731 108,498 108,522 108,478 108,502 108,494 108,430 30.98%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 9.59% 9.51% 8.03% 7.29% 6.59% 5.33% 5.69% -
ROE 20.25% 12.42% 5.39% 28.65% 13.61% 7.41% 4.12% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 405.63 360.52 178.60 660.39 497.36 312.71 163.46 82.98%
EPS 38.88 34.29 14.35 32.08 32.79 16.67 9.30 158.83%
DPS 13.00 8.00 0.00 10.00 5.00 0.00 0.00 -
NAPS 1.92 2.76 2.66 1.68 2.41 2.25 2.26 -10.27%
Adjusted Per Share Value based on latest NOSH - 108,497
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 152.11 90.14 44.66 165.08 124.36 78.18 40.84 139.70%
EPS 14.58 8.57 3.59 12.03 8.20 4.17 2.32 239.41%
DPS 4.88 2.00 0.00 2.50 1.25 0.00 0.00 -
NAPS 0.72 0.6901 0.6652 0.42 0.6026 0.5625 0.5647 17.53%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 4.17 5.80 4.34 3.17 2.82 2.94 3.16 -
P/RPS 1.03 1.61 2.43 0.48 0.57 0.94 1.93 -34.13%
P/EPS 10.73 16.91 30.24 6.59 8.60 17.64 33.98 -53.53%
EY 9.32 5.91 3.31 15.18 11.63 5.67 2.94 115.34%
DY 3.12 1.38 0.00 3.15 1.77 0.00 0.00 -
P/NAPS 2.17 2.10 1.63 1.89 1.17 1.31 1.40 33.82%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 18/03/16 22/12/15 09/09/15 23/06/15 16/03/15 03/12/14 12/09/14 -
Price 4.48 4.18 4.39 3.60 2.91 2.76 3.05 -
P/RPS 1.10 1.16 2.46 0.55 0.59 0.88 1.87 -29.72%
P/EPS 11.52 12.19 30.59 7.48 8.87 16.56 32.80 -50.12%
EY 8.68 8.20 3.27 13.37 11.27 6.04 3.05 100.44%
DY 2.90 1.91 0.00 2.78 1.72 0.00 0.00 -
P/NAPS 2.33 1.51 1.65 2.14 1.21 1.23 1.35 43.74%

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