[MAGNI] QoQ Cumulative Quarter Result on 31-Oct-2021 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
27-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 81.15%
YoY- -19.89%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 340,906 988,971 730,653 417,824 305,566 1,226,453 928,915 -48.83%
PBT 31,987 117,010 82,951 48,080 27,864 165,313 123,685 -59.50%
Tax -7,961 -25,318 -18,151 -9,955 -6,818 -38,128 -27,119 -55.92%
NP 24,026 91,692 64,800 38,125 21,046 127,185 96,566 -60.54%
-
NP to SH 24,026 91,692 64,800 38,125 21,046 127,165 96,544 -60.53%
-
Tax Rate 24.89% 21.64% 21.88% 20.71% 24.47% 23.06% 21.93% -
Total Cost 316,880 897,279 665,853 379,699 284,520 1,099,268 832,349 -47.56%
-
Net Worth 775,877 762,873 736,866 719,528 702,190 693,521 680,518 9.16%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 9,535 28,174 17,338 8,669 - 48,113 35,976 -58.83%
Div Payout % 39.69% 30.73% 26.76% 22.74% - 37.84% 37.26% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 775,877 762,873 736,866 719,528 702,190 693,521 680,518 9.16%
NOSH 433,950 433,950 433,950 433,950 433,950 433,950 433,950 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 7.05% 9.27% 8.87% 9.12% 6.89% 10.37% 10.40% -
ROE 3.10% 12.02% 8.79% 5.30% 3.00% 18.34% 14.19% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 78.65 228.16 168.57 96.39 70.50 282.95 214.31 -48.83%
EPS 5.54 21.15 14.95 8.80 4.86 29.34 22.27 -60.54%
DPS 2.20 6.50 4.00 2.00 0.00 11.10 8.30 -58.83%
NAPS 1.79 1.76 1.70 1.66 1.62 1.60 1.57 9.16%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 78.68 228.25 168.63 96.43 70.52 283.06 214.39 -48.83%
EPS 5.55 21.16 14.96 8.80 4.86 29.35 22.28 -60.51%
DPS 2.20 6.50 4.00 2.00 0.00 11.10 8.30 -58.83%
NAPS 1.7907 1.7607 1.7007 1.6606 1.6206 1.6006 1.5706 9.16%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 1.90 1.96 1.94 2.13 2.18 2.31 2.11 -
P/RPS 2.42 0.86 1.15 2.21 3.09 0.82 0.98 82.99%
P/EPS 34.28 9.27 12.98 24.22 44.90 7.87 9.47 136.31%
EY 2.92 10.79 7.71 4.13 2.23 12.70 10.56 -57.65%
DY 1.16 3.32 2.06 0.94 0.00 4.81 3.93 -55.76%
P/NAPS 1.06 1.11 1.14 1.28 1.35 1.44 1.34 -14.50%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 12/09/22 23/06/22 18/03/22 27/12/21 14/09/21 23/06/21 08/03/21 -
Price 1.90 1.90 1.92 1.93 2.20 2.37 2.34 -
P/RPS 2.42 0.83 1.14 2.00 3.12 0.84 1.09 70.43%
P/EPS 34.28 8.98 12.84 21.94 45.31 8.08 10.51 120.41%
EY 2.92 11.13 7.79 4.56 2.21 12.38 9.52 -54.61%
DY 1.16 3.42 2.08 1.04 0.00 4.68 3.55 -52.65%
P/NAPS 1.06 1.08 1.13 1.16 1.36 1.48 1.49 -20.35%

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