[MAGNI] QoQ Cumulative Quarter Result on 31-Oct-2017 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 104.66%
YoY- -22.98%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 273,741 1,079,927 859,334 546,031 293,713 1,139,952 840,307 -52.75%
PBT 29,093 118,899 96,216 52,755 25,695 154,266 108,663 -58.55%
Tax -7,081 -27,533 -24,987 -12,668 -6,108 -34,171 -27,068 -59.19%
NP 22,012 91,366 71,229 40,087 19,587 120,095 81,595 -58.34%
-
NP to SH 22,012 91,367 71,230 40,087 19,587 120,101 81,604 -58.35%
-
Tax Rate 24.34% 23.16% 25.97% 24.01% 23.77% 22.15% 24.91% -
Total Cost 251,729 988,561 788,105 505,944 274,126 1,019,857 758,712 -52.17%
-
Net Worth 486,568 465,413 455,649 431,239 427,985 408,457 380,764 17.81%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 8,136 32,546 24,409 13,018 5,695 37,428 26,035 -54.04%
Div Payout % 36.96% 35.62% 34.27% 32.48% 29.08% 31.16% 31.90% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 486,568 465,413 455,649 431,239 427,985 408,457 380,764 17.81%
NOSH 162,732 162,732 162,732 162,732 162,732 162,732 162,719 0.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 8.04% 8.46% 8.29% 7.34% 6.67% 10.54% 9.71% -
ROE 4.52% 19.63% 15.63% 9.30% 4.58% 29.40% 21.43% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 168.22 663.62 528.07 335.54 180.49 700.51 516.41 -52.75%
EPS 13.53 56.15 43.77 24.63 12.04 73.80 50.15 -58.34%
DPS 5.00 20.00 15.00 8.00 3.50 23.00 16.00 -54.04%
NAPS 2.99 2.86 2.80 2.65 2.63 2.51 2.34 17.80%
Adjusted Per Share Value based on latest NOSH - 162,732
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 63.18 249.24 198.33 126.02 67.79 263.10 193.94 -52.75%
EPS 5.08 21.09 16.44 9.25 4.52 27.72 18.83 -58.34%
DPS 1.88 7.51 5.63 3.00 1.31 8.64 6.01 -54.01%
NAPS 1.123 1.0742 1.0516 0.9953 0.9878 0.9427 0.8788 17.81%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 4.80 4.51 4.97 6.96 7.60 4.93 4.80 -
P/RPS 2.85 0.68 0.94 2.07 4.21 0.70 0.93 111.41%
P/EPS 35.49 8.03 11.35 28.25 63.14 6.68 9.57 140.16%
EY 2.82 12.45 8.81 3.54 1.58 14.97 10.45 -58.34%
DY 1.04 4.43 3.02 1.15 0.46 4.67 3.33 -54.06%
P/NAPS 1.61 1.58 1.78 2.63 2.89 1.96 2.05 -14.91%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 12/09/18 22/06/18 15/03/18 12/12/17 14/09/17 28/06/17 16/03/17 -
Price 4.68 5.10 4.54 6.01 7.30 6.85 5.16 -
P/RPS 2.78 0.77 0.86 1.79 4.04 0.98 1.00 98.08%
P/EPS 34.60 9.08 10.37 24.40 60.65 9.28 10.29 124.94%
EY 2.89 11.01 9.64 4.10 1.65 10.77 9.72 -55.55%
DY 1.07 3.92 3.30 1.33 0.48 3.36 3.10 -50.89%
P/NAPS 1.57 1.78 1.62 2.27 2.78 2.73 2.21 -20.43%

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