[MAGNI] QoQ Cumulative Quarter Result on 31-Oct-2024 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
03-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2025
Quarter
31-Oct-2024 [#2]
Profit Trend
QoQ- 57.95%
YoY- 29.35%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 788,422 437,596 1,341,096 1,004,171 611,981 324,376 1,212,384 -24.84%
PBT 93,807 58,470 168,623 122,689 71,643 42,963 125,504 -17.56%
Tax -23,297 -13,828 -40,213 -28,803 -17,132 -10,237 -30,133 -15.69%
NP 70,510 44,642 128,410 93,886 54,511 32,726 95,371 -18.16%
-
NP to SH 70,509 44,641 128,410 93,886 54,511 32,726 95,371 -18.16%
-
Tax Rate 24.84% 23.65% 23.85% 23.48% 23.91% 23.83% 24.01% -
Total Cost 717,912 392,954 1,212,686 910,285 557,470 291,650 1,117,013 -25.42%
-
Net Worth 927,407 923,250 892,909 875,571 845,229 832,225 810,553 9.34%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div 121,343 21,672 51,147 36,843 21,672 12,136 39,010 112.35%
Div Payout % 172.10% 48.55% 39.83% 39.24% 39.76% 37.09% 40.90% -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 927,407 923,250 892,909 875,571 845,229 832,225 810,553 9.34%
NOSH 433,368 433,950 433,950 433,950 433,950 433,950 433,950 -0.08%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin 8.94% 10.20% 9.58% 9.35% 8.91% 10.09% 7.87% -
ROE 7.60% 4.84% 14.38% 10.72% 6.45% 3.93% 11.77% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 181.93 100.96 309.40 231.67 141.19 74.84 279.71 -24.83%
EPS 16.27 10.30 29.63 21.66 12.58 7.55 22.00 -18.14%
DPS 28.00 5.00 11.80 8.50 5.00 2.80 9.00 112.38%
NAPS 2.14 2.13 2.06 2.02 1.95 1.92 1.87 9.36%
Adjusted Per Share Value based on latest NOSH - 433,283
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 181.96 101.00 309.52 231.76 141.24 74.86 279.81 -24.84%
EPS 16.27 10.30 29.64 21.67 12.58 7.55 22.01 -18.17%
DPS 28.01 5.00 11.80 8.50 5.00 2.80 9.00 112.43%
NAPS 2.1404 2.1308 2.0608 2.0208 1.9508 1.9207 1.8707 9.34%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 2.43 2.39 2.21 1.90 1.97 1.89 1.78 -
P/RPS 1.34 2.37 0.71 0.82 1.40 2.53 0.64 63.29%
P/EPS 14.94 23.21 7.46 8.77 15.66 25.03 8.09 50.24%
EY 6.70 4.31 13.40 11.40 6.38 3.99 12.36 -33.39%
DY 11.52 2.09 5.34 4.47 2.54 1.48 5.06 72.63%
P/NAPS 1.14 1.12 1.07 0.94 1.01 0.98 0.95 12.86%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 03/12/24 03/09/24 25/06/24 18/03/24 05/12/23 11/09/23 26/06/23 -
Price 2.70 2.30 2.39 2.03 1.95 1.91 1.85 -
P/RPS 1.48 2.28 0.77 0.88 1.38 2.55 0.66 70.90%
P/EPS 16.59 22.33 8.07 9.37 15.51 25.30 8.41 56.96%
EY 6.03 4.48 12.40 10.67 6.45 3.95 11.89 -36.27%
DY 10.37 2.17 4.94 4.19 2.56 1.47 4.86 65.36%
P/NAPS 1.26 1.08 1.16 1.00 1.00 0.99 0.99 17.35%

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