[MAGNI] QoQ Cumulative Quarter Result on 31-Oct-2014 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
03-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 79.35%
YoY- -2.85%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 193,818 716,380 539,652 339,276 177,240 651,273 488,832 -46.12%
PBT 20,482 69,406 47,361 24,271 13,449 55,412 44,707 -40.65%
Tax -4,909 -17,202 -11,781 -6,184 -3,365 -13,461 -11,249 -42.55%
NP 15,573 52,204 35,580 18,087 10,084 41,951 33,458 -40.02%
-
NP to SH 15,573 52,204 35,578 18,086 10,084 41,950 33,458 -40.02%
-
Tax Rate 23.97% 24.78% 24.87% 25.48% 25.02% 24.29% 25.16% -
Total Cost 178,245 664,176 504,072 321,189 167,156 609,322 455,374 -46.58%
-
Net Worth 288,670 182,243 261,491 244,112 245,052 235,406 232,166 15.67%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - 10,847 5,425 - - 14,102 5,424 -
Div Payout % - 20.78% 15.25% - - 33.62% 16.21% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 288,670 182,243 261,491 244,112 245,052 235,406 232,166 15.67%
NOSH 108,522 108,478 108,502 108,494 108,430 108,482 108,488 0.02%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 8.03% 7.29% 6.59% 5.33% 5.69% 6.44% 6.84% -
ROE 5.39% 28.65% 13.61% 7.41% 4.12% 17.82% 14.41% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 178.60 660.39 497.36 312.71 163.46 600.35 450.58 -46.13%
EPS 14.35 32.08 32.79 16.67 9.30 38.67 30.84 -40.03%
DPS 0.00 10.00 5.00 0.00 0.00 13.00 5.00 -
NAPS 2.66 1.68 2.41 2.25 2.26 2.17 2.14 15.65%
Adjusted Per Share Value based on latest NOSH - 108,428
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 44.66 165.08 124.36 78.18 40.84 150.08 112.65 -46.12%
EPS 3.59 12.03 8.20 4.17 2.32 9.67 7.71 -40.00%
DPS 0.00 2.50 1.25 0.00 0.00 3.25 1.25 -
NAPS 0.6652 0.42 0.6026 0.5625 0.5647 0.5425 0.535 15.67%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 4.34 3.17 2.82 2.94 3.16 2.69 2.19 -
P/RPS 2.43 0.48 0.57 0.94 1.93 0.45 0.49 191.66%
P/EPS 30.24 6.59 8.60 17.64 33.98 6.96 7.10 163.45%
EY 3.31 15.18 11.63 5.67 2.94 14.38 14.08 -62.01%
DY 0.00 3.15 1.77 0.00 0.00 4.83 2.28 -
P/NAPS 1.63 1.89 1.17 1.31 1.40 1.24 1.02 36.80%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 09/09/15 23/06/15 16/03/15 03/12/14 12/09/14 26/06/14 26/03/14 -
Price 4.39 3.60 2.91 2.76 3.05 3.01 2.38 -
P/RPS 2.46 0.55 0.59 0.88 1.87 0.50 0.53 179.03%
P/EPS 30.59 7.48 8.87 16.56 32.80 7.78 7.72 151.03%
EY 3.27 13.37 11.27 6.04 3.05 12.85 12.96 -60.17%
DY 0.00 2.78 1.72 0.00 0.00 4.32 2.10 -
P/NAPS 1.65 2.14 1.21 1.23 1.35 1.39 1.11 30.34%

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