[MAGNI] QoQ Cumulative Quarter Result on 31-Jul-2014 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -75.96%
YoY- 10.34%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 716,380 539,652 339,276 177,240 651,273 488,832 301,760 78.24%
PBT 69,406 47,361 24,271 13,449 55,412 44,707 24,847 98.71%
Tax -17,202 -11,781 -6,184 -3,365 -13,461 -11,249 -6,230 97.18%
NP 52,204 35,580 18,087 10,084 41,951 33,458 18,617 99.22%
-
NP to SH 52,204 35,578 18,086 10,084 41,950 33,458 18,616 99.23%
-
Tax Rate 24.78% 24.87% 25.48% 25.02% 24.29% 25.16% 25.07% -
Total Cost 664,176 504,072 321,189 167,156 609,322 455,374 283,143 76.81%
-
Net Worth 182,243 261,491 244,112 245,052 235,406 232,166 216,969 -11.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 10,847 5,425 - - 14,102 5,424 - -
Div Payout % 20.78% 15.25% - - 33.62% 16.21% - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 182,243 261,491 244,112 245,052 235,406 232,166 216,969 -11.00%
NOSH 108,478 108,502 108,494 108,430 108,482 108,488 108,484 -0.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 7.29% 6.59% 5.33% 5.69% 6.44% 6.84% 6.17% -
ROE 28.65% 13.61% 7.41% 4.12% 17.82% 14.41% 8.58% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 660.39 497.36 312.71 163.46 600.35 450.58 278.16 78.24%
EPS 32.08 32.79 16.67 9.30 38.67 30.84 17.16 51.92%
DPS 10.00 5.00 0.00 0.00 13.00 5.00 0.00 -
NAPS 1.68 2.41 2.25 2.26 2.17 2.14 2.00 -11.00%
Adjusted Per Share Value based on latest NOSH - 108,430
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 165.08 124.36 78.18 40.84 150.08 112.65 69.54 78.23%
EPS 12.03 8.20 4.17 2.32 9.67 7.71 4.29 99.23%
DPS 2.50 1.25 0.00 0.00 3.25 1.25 0.00 -
NAPS 0.42 0.6026 0.5625 0.5647 0.5425 0.535 0.50 -11.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 3.17 2.82 2.94 3.16 2.69 2.19 2.30 -
P/RPS 0.48 0.57 0.94 1.93 0.45 0.49 0.83 -30.65%
P/EPS 6.59 8.60 17.64 33.98 6.96 7.10 13.40 -37.77%
EY 15.18 11.63 5.67 2.94 14.38 14.08 7.46 60.78%
DY 3.15 1.77 0.00 0.00 4.83 2.28 0.00 -
P/NAPS 1.89 1.17 1.31 1.40 1.24 1.02 1.15 39.39%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/06/15 16/03/15 03/12/14 12/09/14 26/06/14 26/03/14 09/12/13 -
Price 3.60 2.91 2.76 3.05 3.01 2.38 2.46 -
P/RPS 0.55 0.59 0.88 1.87 0.50 0.53 0.88 -26.96%
P/EPS 7.48 8.87 16.56 32.80 7.78 7.72 14.34 -35.27%
EY 13.37 11.27 6.04 3.05 12.85 12.96 6.98 54.41%
DY 2.78 1.72 0.00 0.00 4.32 2.10 0.00 -
P/NAPS 2.14 1.21 1.23 1.35 1.39 1.11 1.23 44.80%

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