[MAGNI] QoQ Cumulative Quarter Result on 31-Oct-2013 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
09-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 103.7%
YoY- -0.23%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 177,240 651,273 488,832 301,760 150,995 565,817 429,130 -44.62%
PBT 13,449 55,412 44,707 24,847 12,194 48,013 38,073 -50.12%
Tax -3,365 -13,461 -11,249 -6,230 -3,054 -12,181 -9,556 -50.22%
NP 10,084 41,951 33,458 18,617 9,140 35,832 28,517 -50.08%
-
NP to SH 10,084 41,950 33,458 18,616 9,139 35,830 28,516 -50.08%
-
Tax Rate 25.02% 24.29% 25.16% 25.07% 25.05% 25.37% 25.10% -
Total Cost 167,156 609,322 455,374 283,143 141,855 529,985 400,613 -44.25%
-
Net Worth 245,052 235,406 232,166 216,969 215,992 207,232 205,080 12.64%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 14,102 5,424 - - 14,104 5,425 -
Div Payout % - 33.62% 16.21% - - 39.37% 19.03% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 245,052 235,406 232,166 216,969 215,992 207,232 205,080 12.64%
NOSH 108,430 108,482 108,488 108,484 108,539 108,498 108,508 -0.04%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 5.69% 6.44% 6.84% 6.17% 6.05% 6.33% 6.65% -
ROE 4.12% 17.82% 14.41% 8.58% 4.23% 17.29% 13.90% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 163.46 600.35 450.58 278.16 139.12 521.50 395.48 -44.60%
EPS 9.30 38.67 30.84 17.16 8.42 33.03 26.28 -50.06%
DPS 0.00 13.00 5.00 0.00 0.00 13.00 5.00 -
NAPS 2.26 2.17 2.14 2.00 1.99 1.91 1.89 12.69%
Adjusted Per Share Value based on latest NOSH - 108,432
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 40.84 150.08 112.65 69.54 34.80 130.39 98.89 -44.63%
EPS 2.32 9.67 7.71 4.29 2.11 8.26 6.57 -50.13%
DPS 0.00 3.25 1.25 0.00 0.00 3.25 1.25 -
NAPS 0.5647 0.5425 0.535 0.50 0.4977 0.4775 0.4726 12.63%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 3.16 2.69 2.19 2.30 2.04 1.68 1.45 -
P/RPS 1.93 0.45 0.49 0.83 1.47 0.32 0.37 201.68%
P/EPS 33.98 6.96 7.10 13.40 24.23 5.09 5.52 237.00%
EY 2.94 14.38 14.08 7.46 4.13 19.66 18.12 -70.35%
DY 0.00 4.83 2.28 0.00 0.00 7.74 3.45 -
P/NAPS 1.40 1.24 1.02 1.15 1.03 0.88 0.77 49.13%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 12/09/14 26/06/14 26/03/14 09/12/13 17/09/13 26/06/13 12/03/13 -
Price 3.05 3.01 2.38 2.46 2.04 1.95 1.46 -
P/RPS 1.87 0.50 0.53 0.88 1.47 0.37 0.37 195.38%
P/EPS 32.80 7.78 7.72 14.34 24.23 5.90 5.56 227.55%
EY 3.05 12.85 12.96 6.98 4.13 16.94 18.00 -69.47%
DY 0.00 4.32 2.10 0.00 0.00 6.67 3.42 -
P/NAPS 1.35 1.39 1.11 1.23 1.03 1.02 0.77 45.54%

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