[MAGNI] QoQ Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 52.84%
YoY- 17.93%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 301,760 150,995 565,817 429,130 266,937 131,808 534,123 -31.58%
PBT 24,847 12,194 48,013 38,073 24,908 11,180 40,874 -28.17%
Tax -6,230 -3,054 -12,181 -9,556 -6,249 -2,798 -10,236 -28.11%
NP 18,617 9,140 35,832 28,517 18,659 8,382 30,638 -28.19%
-
NP to SH 18,616 9,139 35,830 28,516 18,658 8,381 30,638 -28.19%
-
Tax Rate 25.07% 25.05% 25.37% 25.10% 25.09% 25.03% 25.04% -
Total Cost 283,143 141,855 529,985 400,613 248,278 123,426 503,485 -31.79%
-
Net Worth 216,969 215,992 207,232 205,080 195,258 194,074 185,162 11.11%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - 14,104 5,425 - - 6,459 -
Div Payout % - - 39.37% 19.03% - - 21.08% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 216,969 215,992 207,232 205,080 195,258 194,074 185,162 11.11%
NOSH 108,484 108,539 108,498 108,508 108,476 108,421 107,652 0.51%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 6.17% 6.05% 6.33% 6.65% 6.99% 6.36% 5.74% -
ROE 8.58% 4.23% 17.29% 13.90% 9.56% 4.32% 16.55% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 278.16 139.12 521.50 395.48 246.08 121.57 496.15 -31.93%
EPS 17.16 8.42 33.03 26.28 17.20 7.73 28.46 -28.56%
DPS 0.00 0.00 13.00 5.00 0.00 0.00 6.00 -
NAPS 2.00 1.99 1.91 1.89 1.80 1.79 1.72 10.54%
Adjusted Per Share Value based on latest NOSH - 108,448
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 69.54 34.80 130.39 98.89 61.51 30.37 123.08 -31.58%
EPS 4.29 2.11 8.26 6.57 4.30 1.93 7.06 -28.19%
DPS 0.00 0.00 3.25 1.25 0.00 0.00 1.49 -
NAPS 0.50 0.4977 0.4775 0.4726 0.45 0.4472 0.4267 11.11%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 2.30 2.04 1.68 1.45 1.49 1.45 1.31 -
P/RPS 0.83 1.47 0.32 0.37 0.61 1.19 0.26 116.34%
P/EPS 13.40 24.23 5.09 5.52 8.66 18.76 4.60 103.57%
EY 7.46 4.13 19.66 18.12 11.54 5.33 21.73 -50.87%
DY 0.00 0.00 7.74 3.45 0.00 0.00 4.58 -
P/NAPS 1.15 1.03 0.88 0.77 0.83 0.81 0.76 31.70%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 09/12/13 17/09/13 26/06/13 12/03/13 17/12/12 25/09/12 28/06/12 -
Price 2.46 2.04 1.95 1.46 1.45 1.62 1.47 -
P/RPS 0.88 1.47 0.37 0.37 0.59 1.33 0.30 104.51%
P/EPS 14.34 24.23 5.90 5.56 8.43 20.96 5.17 97.04%
EY 6.98 4.13 16.94 18.00 11.86 4.77 19.36 -49.24%
DY 0.00 0.00 6.67 3.42 0.00 0.00 4.08 -
P/NAPS 1.23 1.03 1.02 0.77 0.81 0.91 0.85 27.84%

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