[MAGNI] QoQ Cumulative Quarter Result on 31-Jul-2015 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
09-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -70.17%
YoY- 54.43%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 854,066 660,081 391,160 193,818 716,380 539,652 339,276 85.15%
PBT 107,273 83,308 49,157 20,482 69,406 47,361 24,271 169.56%
Tax -25,159 -20,038 -11,953 -4,909 -17,202 -11,781 -6,184 155.06%
NP 82,114 63,270 37,204 15,573 52,204 35,580 18,087 174.43%
-
NP to SH 82,113 63,270 37,204 15,573 52,204 35,578 18,086 174.43%
-
Tax Rate 23.45% 24.05% 24.32% 23.97% 24.78% 24.87% 25.48% -
Total Cost 771,952 596,811 353,956 178,245 664,176 504,072 321,189 79.52%
-
Net Worth 322,207 312,444 299,454 288,670 182,243 261,491 244,112 20.34%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 29,291 21,155 8,679 - 10,847 5,425 - -
Div Payout % 35.67% 33.44% 23.33% - 20.78% 15.25% - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 322,207 312,444 299,454 288,670 182,243 261,491 244,112 20.34%
NOSH 162,730 162,731 108,498 108,522 108,478 108,502 108,494 31.06%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 9.61% 9.59% 9.51% 8.03% 7.29% 6.59% 5.33% -
ROE 25.48% 20.25% 12.42% 5.39% 28.65% 13.61% 7.41% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 524.83 405.63 360.52 178.60 660.39 497.36 312.71 41.27%
EPS 50.46 38.88 34.29 14.35 32.08 32.79 16.67 109.39%
DPS 18.00 13.00 8.00 0.00 10.00 5.00 0.00 -
NAPS 1.98 1.92 2.76 2.66 1.68 2.41 2.25 -8.17%
Adjusted Per Share Value based on latest NOSH - 108,522
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 196.81 152.11 90.14 44.66 165.08 124.36 78.18 85.15%
EPS 18.92 14.58 8.57 3.59 12.03 8.20 4.17 174.31%
DPS 6.75 4.88 2.00 0.00 2.50 1.25 0.00 -
NAPS 0.7425 0.72 0.6901 0.6652 0.42 0.6026 0.5625 20.35%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 4.23 4.17 5.80 4.34 3.17 2.82 2.94 -
P/RPS 0.81 1.03 1.61 2.43 0.48 0.57 0.94 -9.45%
P/EPS 8.38 10.73 16.91 30.24 6.59 8.60 17.64 -39.14%
EY 11.93 9.32 5.91 3.31 15.18 11.63 5.67 64.27%
DY 4.26 3.12 1.38 0.00 3.15 1.77 0.00 -
P/NAPS 2.14 2.17 2.10 1.63 1.89 1.17 1.31 38.74%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 23/06/16 18/03/16 22/12/15 09/09/15 23/06/15 16/03/15 03/12/14 -
Price 4.12 4.48 4.18 4.39 3.60 2.91 2.76 -
P/RPS 0.79 1.10 1.16 2.46 0.55 0.59 0.88 -6.94%
P/EPS 8.16 11.52 12.19 30.59 7.48 8.87 16.56 -37.64%
EY 12.25 8.68 8.20 3.27 13.37 11.27 6.04 60.29%
DY 4.37 2.90 1.91 0.00 2.78 1.72 0.00 -
P/NAPS 2.08 2.33 1.51 1.65 2.14 1.21 1.23 41.98%

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